TRAVEL PORTS OF AMERICA INC
10-K, 1996-07-25
AUTO DEALERS & GASOLINE STATIONS
Previous: FISERV INC, 8-K, 1996-07-25
Next: STANDISH AYER & WOOD INVESTMENT TRUST, 485APOS, 1996-07-25



    				 UNITED STATES                       
		       SECURITIES AND EXCHANGE COMMISSION
			      WASHINGTON, DC. 20549

				   FORM 10-K


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

For the fiscal year ended April 30, 1996


Commission file Number 33-7870-NY

	 Travel Ports of America, Inc.
(Exact name of registrant as specified in its charter)

     New York                                           16-1128554  
(State or other jurisdiction of                          (I.R.S.
							Employer
 incorporation or organization)                       Identification No.)

  3495 Winton Place, Building C, Rochester, New York 14623      
	(Address of principal executive offices)

Registrant's telephone number               (716) 272-1810

Securities registered pursuant to Section 12(b) of the Act:

						     Name of each exchange on
	Title of each class                          which registered    

Common Stock (Par Value $.01 per share)                 NASDAQ

Securities registered pursuant to Section 12(g) of the Act:

None
(Title of Class)

THIS REPORT CONSISTS OF 49 PAGES.
THE INDEX TO EXHIBITS APPEARS ON PAGE 41.



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


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

		     [x]


	The aggregate market value of the voting stock held by non-affiliates
  of the Registrant is $9,006,006.50. Market value is determined by
  reference to the average of the bid and ask prices of the Registrant's
  stock as of the close of business on July 5, 1996.

	Indicate the number of shares outstanding of each of the Registrant's
  classes of common stock, as of the close of business on July 5, 1996.

						
		Class                   Number of shares outstanding    
Common Stock, Par Value                         5,239,124
 $.01 Per Share

	Documents incorporated by reference and the Part of the Form 10-K
  into which they are listed here under.

	PART OF FORM 10-K               DOCUMENT INCORPORATED

Part III

 Items 10, 11, 12 and 13                         Registrant's Proxy Statement
  Directors and Executive                        for the Annual Meeting of
  Officers of the Registrant,                    Shareholders to be held on
  Executive Compensation,                        October 22, 1996.
  Security Ownership of
  Certain Beneficial Owners
  and Management, and Certain
  Relationships and Related
  Transactions, respectively.


TRAVEL PORTS OF AMERICA, INC.
TABLE OF CONTENTS

			Item                                         Page
PART I   1  Business...............................................    4

	 2  Properties.............................................   14

	 3  Legal Proceedings......................................   14

	 4  Submission of matters to a vote of Security Holders....   14

PART II  5  Market for the Registrant's Common Equity and Related
	    Stockholder Matters.....................................  15

	 6  Selected Financial Data.................................  16

	 7  Management's Discussion and Analysis of Financial 
	    Condition and Results of Operations....................   17

	 8  Financial Statements and Supplementary Data.............  21

	 9  Disagreements on Accounting and
	    Financial Disclosure....................................  39

PART III 10 Directors and Executive Officers of the Registrant......  39

	 11 Executive Compensation..................................  39

	 12 Security Ownership of Certain Beneficial
	    Owners and Management...................................  39

	 13 Certain Relationships and Related Transactions..........  39

PART IV  14 Exhibits, and Financial Statement Schedules.............  40

	    Signatures..............................................  48







PART I

Item 1. Business

	Travel Ports of America, Inc. (Company) operates fifteen (15) 24-hour
per day  per day full service travel plazas and one (1) mini-travel plaza
and one (1) fuel terminal in New York, New Jersey, North Carolina,
New Hampshire, Indiana, Maryland and Pennsylvania. 

	The full service travel plazas sell, both to the trucking industry
and to others, petroleum products (such as diesel fuel, gasoline and
lubricants), and generally include a truck service and repair shop, a
tire and parts center, a truck wash, scales for weighing trucks, parking
facilities, motel rooms, a family-style restaurant, a travel store, shower
and laundry facilities, game rooms, telephone facilities,  money transfer
facilities, a convenience store at the gasoline pump area, and billing and
accounting services for truck fleet operators. The Company hopes to
continue to attract both the trucking industry and the general traveling
public by maintaining clean, efficient travel plazas.

	Mini-travel plazas represent facilities offering services for fueling
automobiles and trucks, and purchasing convenience store merchandise and
fast food.

	The Company's new units will generally be full service travel plazas.
Its acquisition policy is to acquire, to the extent feasible, facilities
providing most or all of the services that the Company believes are desirable.
The Company's strategic plan calls for continued growth within its current or
surrounding market area through the acquisition and/or expansion of
additional facilities if and when opportunities occur.

	The Company derives certain benefits from being the operator of
multiple travel plazas. The Company has the ability to acquire the products
that it sells on a volume discount basis. Since it buys petroleum products,
food and other merchandise for several facilities, the Company is often able
to acquire such products at discounted prices.

	In addition to favorable purchasing, the Company's multi-unit
structure provides marketing opportunities that might not otherwise be
available. In addition to normal drive-in traffic, truck stop operators,
including the Company, often enter into arrangements with the operators of
truck fleets in which the fleet operator sends all of its drivers who use an
applicable route to a certain travel plaza, primarily to take advantage of a
centralized billing and accounting system such as that offered by the Company.
By offering several facilities, on different routes, the Company is in a
better position to attract and retain such arrangements. Also, the Company
maintains a sales force that seeks out and attempts to enter into such
arrangements with fleet operators whose home offices may not be near some of
the Company's facilities.

	The products and merchandise purchased and sold by the Company are
not unique and generally can be obtained readily from a variety of sources at
competitive prices.  There are many sources of petroleum products, tires and
truck parts, restaurant food, supplies and merchandise for the Company's
travel and convenience stores. The Company currently buys petroleum products
from major oil companies and from W.W. Griffith Oil Co., Inc. (Griffith Oil),
which is owned by Sugar Creek Corporation.  The principal shareholder and
Chief Executive Officer of the Company owns and operates Sugar Creek
Corporation. The Company buys its restaurant food primarily from a single
unrelated food distributor, and its other products and merchandise from
various suppliers. Except for the Company's fuel purchase agreements,
including the one with Griffith Oil, which expired December 31, 1995, all of
these arrangements can be terminated at will.

	The Company has no customer accounting for more than four percent (4%)
of its sales. Therefore, the loss of any single customer would not have a
materially adverse effect on the Company's business.

Company Developments

	In September 1987 the Company purchased a property located outside
Erie, Pennsylvania on Interstate 90. In October 1989 the Company acquired
approximately 72 acres of land adjacent to this property. Construction of the
new travel plaza began in August 1995. The travel plaza opened June 15, 1996.

	In July 1992, the Company entered into a $1,875,580 term loan
agreement with its secondary lender for the purpose of refinancing the
balance of a mortgage loan due in 1996 and a term loan due in 1992, with the
remaining funds to be used for Bloomsburg, Pennsylvania improvements.
Principal payments are $10,419.89 per month plus interest that fluctuates
with prime. The balance outstanding is due in a lump-sum payment in July 1997.

	On August 30, 1992, the Company sold its facility at Loganton,
Pennsylvania to an unrelated third party. The transaction was for net book
value and the Company received a mortgage on the property for a portion of
the purchase price.

	On October 15, 1993, the Company sold its facility at Allentown,
Pennsylvania to an unrelated third party. The transaction was in excess of
the net book value and the Company received a mortgage on the property for a
portion of the purchase price.

	On April 30, 1994, the Company acquired certain assets of Exit 3 
Truck Services, Inc. in Greenland, New Hampshire. The acquisition consisted of
the purchase of inventory and the leasehold interest in the real property
on which the truck stop is located. The Company has since signed a new 20 year
lease on the real property with two five year extensions. The Company has
purchase options throughout the term of the lease.

	On June 30, 1994, the Company entered into a $2,500,000 term loan
agreement with its primary lender covering the acquisition and certain
improvements to the facility in Greenland, New Hampshire. Principal payments
are $20,833.33 per month plus interest at the fixed rate of 9.65%. The loan
is amortized over ten years with a balloon payment due on June 29, 1999.

	On September 29, 1994, the Company entered into an eight year term
loan with its primary lender in the amount of $10,500,000. Proceeds from this
loan were used for payment of a term loan due in 1996 at prime plus 1.25%,
payment of $1.5 million due on the line of credit and capital expenditures.
The loan has a fixed rate of 10.12% with interest only for six months. From
April 1, 1995 until the loan matures a monthly payment of principal and
interest in the amount of $166,957.84 is payable with all remaining
principal and interest due September 29, 2002.

	The Company, through a private placement, issued $4,650,000 of
Convertible Senior Subordinated Debentures due January 15, 2005, together
with warrants to purchase additional shares of the Company's Common Stock.
The securities were sold under Regulation D of the Securities Act of 1933
(the "Act") and in offshore transactions under Regulation S of the Act.
The debentures carry an annual interest rate of 8.5%, payable quarterly,
and are convertible into the Company's Common Stock at a price equal to
$3.00 per share at the option of the holder at any time. The debentures are
callable at the discretion of the Company after January 15, 1998, at a
redemption price equal to 109% as of January 15, 1998, and gradually
decreasing to 100% at maturity on January 15, 2005. The warrants, which are
exercisable at any time, entitle warrant holders to purchase up to a total
of 15,500 shares of the Company's Common Stock at a price of $3.60 per share.
The underwriter was issued warrants for 77,500 shares of the Company's Common
Stock at a price of $3.60 per share in conjunction with this transaction.
The Company will use the proceeds for expansion either through the
acquisition of additional sites or the improvement of existing sites, or a
combination thereof, and for working capital requirements.

	On June 15, 1995, the Company sold its facility at Fairplay,
South Carolina to an unrelated third party. The transaction was for the net
book value and the Company received a mortgage on the property for a portion
of the purchase price.

	On December 21, 1995, the Company entered into an agreement with its
primary lender that provided a construction line of credit in the amount of
$3,500,000 for the construction of the Harborcreek facility. On or about
July 31, 1996, the Company will close permanent financing in the amount of
$6,000,000, based upon a 15 year amortization and a 10 year balloon. The
Company plans on using a fixed rate for this financing.

	On March 1, 1996, the Company took over the operation of the Baltimore
 Port Truck Plaza. The Company signed a seven year lease on the property.

	Information on major sales classifications is included in Item 7,
page 17 of this report.

Capital Expenditures

	For the fiscal year ended April 30, 1996, the Company's Capital
Expenditures for property, plant and equipment amounted to $12,021,255.

Products and Services

	The Company provides the following products and services at its
travel plazas and mini-travel plazas.

	1.      Petroleum Products

	The principal products sold by the Company at its travel plaza
locations are petroleum derivatives, primarily diesel fuel, gasoline and
lubricants. Each of the Company's travel plazas has diesel pump islands
accessible to all sizes of trucks and tractor-trailers, as well as gasoline
pump islands that are used primarily for automobiles at most locations.
In addition, a wide range of motor oils and other lubricants are available at
all locations.

	An agreement between the Company and Griffith Oil, that expired 
December 31, 1995 required the Company to purchase all of its petroleum
products for three of its facilities from Griffith Oil. The purchases for the
three sites for the year were approximately 16% of all petroleum purchases.
In addition, the Company purchased spot market pipeline tenders (bulk
purchases) for its Berwick, Pennsylvania (Beach Haven) terminal, from
Griffith Oil. These pipeline tenders accounted for approximately 8% of the
petroleum products purchased by the Company during the fiscal year ended April
30, 1996. Management believes that the terms of the purchase agreement and
the spot market purchases were fair and competitive when compared with the
purchasing opportunities for similar products in like quantities from other
vendors.

	The Company continued to operate under a verbal agreement with
similar terms for the balance of fiscal 1996. The Company expects to finalize
a new contract during fiscal 1997.

	2. Parts and Service

	Services and repairs are provided for trucks only, not for automobiles.
The Company provides services on an as needed basis, in the case of
breakdowns and unforeseen problems, and for regularly scheduled periodic
maintenance for truck fleets and other customers. In addition to providing
services and repairs, the Company also stocks tires and commonly needed parts
at most of its locations. Repair facilities are not available at Belmont,
New York, Greenland, New Hampshire, Baltimore, Maryland or Lake Station,
Indiana. Truck washes, truck scales and paved parking areas large enough to
accommodate a number of over-sized vehicles are also available at some or
all of the Company's facilities.

	3. Restaurants

	Each facility, with the exception of Mahwah, New Jersey, includes a
24-hour, family style restaurant where customers are served a variety of
"home-cooked" meals.  The Company operates most of its restaurants under the
name "Buckhorn Family Restaurant". The Company purchases its food products in
bulk from unaffiliated sources and meals are prepared and cooked in on-site
kitchens.

	4. Motels

	The Company's motel accommodations at travel plazas, which are
available to truck drivers and the general public, generally contain double
beds, basic furniture, a color television and a full bathroom. Rooms are
available at nightly rates ranging from $25-$49 per night. Public laundry
facilities are also available. Maybrook and Dansville, New York operate under
a franchise from Days Inn. Greencastle and Harborcreek, Pennsylvania operates
under a franchise from the Rodeway Inn, Division of Choice Hotels
International.

	5. Shopping

	The Company operates both travel stores and convenience stores.
Travel stores carry a wide range of products often purchased by truck drivers
including health and beauty aids, snacks, tobacco products, western style
clothing and footwear, electronic products (CB radios, radar detectors, small
televisions, radios, stereos), gift items and many other items. Convenience
stores, generally located near the gasoline pump islands, and used more by
the general traveling public, offer bread, milk, beverages, snacks, food
items and other products usually found in such stores. The Company has
an ATM machine at all of its locations to provide cash services for its
customers.
	
	6. Billing and Accounting

	The Company offers its own credit billing service to truck fleet
operators, permitting a driver to charge purchases of products and services.
This service provides the fleet operator with daily records of its drivers'
purchases through direct electronic transmission. The Company's electronic
billing system can accommodate customers who wish to pay on a cash basis to
avoid finance charges or the higher cost of credit billing.



Properties

	The Company's principal office is located in approximately 7,567
square feet of leased office space at 3495 Winton Place, Building C,
Rochester, New York 14623.  The lease is through December 1997 at an average
annual rent of $56,226 plus common area charges with two (2) five year
extensions.

	The Company attempts to locate its travel plazas at sites with a high
volume of truck and other traffic, as well as easy access for such highway
traffic. Sites are generally located just off interstate highways or on other
major highways. When and where possible, the Company seeks locations near
intersections of such major routes, so that facilities will be easily
accessible from more than one such route.

	A description of the travel plazas, mini-travel plazas and other
facilities operated by the Company follows.

Travel Plazas

	 1.     Dansville, New York.    This eight acre site is located at
the Dansville interchange of Interstate Route 390, a major north-south
highway in western New York. The site, which is approximately forty miles
south of the New York State Thruway and thirty miles north of US Route 17,
is leased from the Livingston County Industrial Development Agency. The lease
expires in March 2000, at which time the Company has both the right and the
intention to buy all of the land and improvements for $1.00. The travel plaza
contains ten diesel pumps, five gasoline pumps, a two-bay service area,
a truck scale, six acres of paved parking, showers, a game room, a ninety-two
seat restaurant, a twenty room motel, a travel store and a small convenience
store.

	 2.     Maybrook, New York.     This eighteen acre site is located at
the Maybrook interchange of Interstate Route 84, approximately ten miles east
of US Route 17 and eight miles west of the New York State Thruway. It is
sub-leased from a corporation owned by two people, one of whom is the
principal shareholder of the Company, under a lease that expires in March 2004
with three five year renewal options available. The travel plaza contains
twelve diesel pumps, six gasoline pumps, a three-bay service area, a truck
scale, showers, game room, eight acres of paved parking, a one hundred
twenty-nine seat restaurant, a Pizza Hut Express, a thirty-six room motel and
a travel store.

	 3.     Binghamton, New York.   The Company owns a ten acre site
located in suburban Binghamton at the intersection of US Route 17 and
Interstate Route 81.  The travel plaza contains eight diesel pumps, a
two-bay service area, a truck scale, six acres of paved parking, a
seventy-three seat restaurant, six motel rooms, showers, a travel store and
a convenience store with two gasoline pumps.

	 4.     Mahwah, New Jersey.     This six acre site in northern
New Jersey is located on US Route 17, one interchange south of the New York
State Thruway and approximately ten miles north of Interstate Route 80. It
is leased from an unrelated landlord for a term expiring February 2002. The
travel plaza contains three diesel pumps, a one-bay service area,
approximately four and one-half acres of paved parking, twelve motel rooms, a
travel store and showers.

	 5.     Fultonville, New York.  The Company owns a twenty acre site
at Exit 28 of the New York State Thruway. The travel plaza contains eleven
diesel pumps, a two-bay service area, a truck scale, showers, seven acres of
paved parking, a one hundred twenty-four seat restaurant, a fourteen room
motel, a travel store and a convenience store with four gasoline pumps.

	 6.     Candler, North Carolina.        The Company owns an eighteen
acre site located at Exit 37 of Interstate Route 40, less than ten miles west
of Interstate Route 26 and Asheville, North Carolina. The travel plaza
contains ten diesel pumps, four gasoline pumps, a two-bay service area, a
truck scale, showers, eight acres of paved parking, a one hundred
twenty-three seat restaurant and a travel store.

	 7.     Bloomsburg, Pennsylvania.       The Company owns a thirteen
acre site located at Exit 34 on Interstate Route 80. The travel plaza
contains twelve diesel pumps, eight gasoline pumps, a five-bay service area,
game room, trucker lounge, showers, laundromat, travel store, a one hundred
sixty-six seat restaurant, a Subway and convenience store and lighted paved
parking.

	 8.     Greenland, New Hampshire.       This seven acre site is
located at Exit 3 on Interstate Route 95. This facility is leased from an
unrelated landlord for a term expiring April 2014. The travel plaza contains
eight two hose diesel pumps, four gasoline pumps,  a truck scale, showers,
game room, travel and convenience store, a one hundred forty seat restaurant,
a Pizza Hut Express and lighted paved parking.

	  9.    Milesburg, Pennsylvania.        The Company owns a eleven and
one half acre site located at Exit 23 on Interstate Route 80. The travel
plaza contains four two hose diesel pumps, eight gasoline pumps, a three-bay
service area, showers, game room, travel store, a ninety-six seat restaurant
and lighted paved parking.

	10.     Paulsboro, New Jersey.  The Company owns a thirty-two acre
site located at the Mt. Royal Exit on Interstate Route 295. The travel plaza
contains twelve diesel pumps, eight gasoline pumps, a truck scale, a truck
wash, a thirteen room motel,  showers, a three-bay service area, game room,
travel store, brokerage service, a one hundred twenty-seven seat restaurant
and lighted paved parking.

	11.     Porter, Indiana.        The Company owns a thirty-six and
one half acre site located at 1600 US Highway 20 near Exit 22b on Interstate
Route 94. This travel plaza has a twenty-nine thousand square foot main 
building that contains a travel store, trucker lounge, showers, game room, 
broker's offices and a one hundred ninety-five seat restaurant. 
Additionally there is a two-bay service area, twelve diesel pumps, 
eight gasoline pumps and approximately nine acres of lighted paved parking.

	12.     Lake Station, Indiana.  This twenty-four acre site is located 
on US Highway 51, just north of Interstate Routes 80 and 90. This facility 
is leased from an unrelated landlord until January 1999 with two ten year 
renewal options available. This travel plaza has a thirty thousand square 
foot main building that contains a travel store, truckers' lounge, game room,
showers, brokers' offices and a two hundred and one seat restaurant. There 
are sixteen diesel fuel islands covered by a canopy and paved parking for 
approximately two hundred trucks. In addition there are four gasoline 
pumps.

       13.      Greencastle, Pennsylvania.      The Company owns a twenty-seven 
acre site located at Exit 3 on Interstate Route 81, a few miles north 
of the Maryland and Pennsylvania state border. The travel plaza consists 
of four buildings, a convenience store with gasoline fuel islands, a 
thirty-six room motel, a fuel building with a four-bay service area, 
twelve diesel pumps and a main building with a travel store, showers, 
a telephone room, a game room, trucker lounge and a one hundred forty-five 
seat restaurant.

       14.      Baltimore, Maryland.            The Company leases a 21 acre 
travel plaza and (across the street) a 2.2 acre gasoline/convenience store 
at Exit 57 on Interstate 95. The total facility consists of three 
buildings. The gasoline and convenience store has 16 pumps for both 
gasoline and diesel. The fuel building has a travel and convenience store 
and a Subway fast food operation. The main building contains a travel 
store, showers, a telephone room, a game room, a sixty room motel 
and a hundred twenty seat restaurant. There are 16 diesel pumps, truck 
scales and secured parking for 260 trucks.

       15.      Harborcreek, Pennsylvania.      The Company owns a 72 acre 
site of which 24 acres are used for the travel plaza at Exit 10 on 
Interstate 90. The travel plaza consists of two buildings, a thirty-six 
room motel and a main building. The main building has a travel and 
convenience store, a one hundred eighty seat restaurant, a Pizza Hut 
Express, showers, a telephone room, a game room, a trucker lounge and a 
three bay shop. There are 10 diesel pumps with satellites and card readers. 
There are four double sided gasoline pumps with pay at the pump capability. 
There is paved parking for 177 trucks in addition to car and RV spaces.

Mini-travel Plazas

	 1.     Belmont, New York.      The Company owns a nine acre site at 
the Belmont interchange on US Route 17, in southwestern New York state.
The mini-travel plaza contains six diesel pumps, four gasoline pumps, 
a travel store, a convenience store, a fifty-five seat restaurant and 
three acres of paved parking.
	

Other Facilities

	 1.     Berwick, Pennsylvania (Beach Haven)     The Company owns a 
five acre site that is a pipeline terminal consisting of five above 
ground storage tanks with a total capacity of 2,411,585 gallons. It 
is used to store diesel fuel and home heating oil. An office 
building/warehouse is also located at the site.


Summary of Property Interest

	The following table summarizes the Company's interests in real 
property, as discussed above:
		Date     Approx.     Leased or   Rent Per         Lease
   Location     Opened   Acreage     Owned       Month (1)      Expiration
Dansville, NY   Mar 80      8       Leased (2)  $ 4,000(3)       Mar 2000
Maybrook, NY    Mar 84     18       Leased (4)  $37,500          Mar 2004
Binghamton, NY  Mar 84     10        Owned          N/A               N/A
Mahwah, NJ      Mar 84      6       Leased      $ 8,788          Feb 2002
Fultonville, NY Mar 84     20        Owned          N/A               N/A
Belmont, NY     May 86      9        Owned          N/A               N/A
Candler, NC     Dec 86     18        Owned          N/A               N/A
Bloomsburg, PA  Dec 86     13        Owned          N/A               N/A
Milesburg, PA   Dec 86     12        Owned          N/A               N/A
Paulsboro, NJ   Dec 86     32        Owned          N/A               N/A
Berwick, PA     Dec 86      5        Owned          N/A               N/A
Porter, IN      Jan 89     36        Owned          N/A               N/A
Lake Station, INJan 89     24       Leased (5)  $29,583          Jan 1999
Greencastle, PA Dec 89     27        Owned          N/A               N/A
Rochester, NY   Aug 91  Office      Leased     $  4,686          Dec 1997
Greenland, NH   Apr 94      7       Leased (6)  $18,000          Apr 2014
Baltimore, MD   Mar 96     23       Leased (7)  $68,542          Feb 2003
Harborcreek, PA Jun 96     72        Owned          N/A               N/A

(1)     In addition to the base rent listed in the above table, the 
Company is required to pay, under its leases, all property taxes, 
maintenance expenses and premiums for liability insurance on the 
respective properties.
(2)     The Company has an option to purchase for $1.00 at the expiration 
of the lease term.
(3)     Plus interest at 8.5% per annum on the declining principal 
balance of the Industrial Development Loan for this facility.
(4)     Leased from Maybrook Realty, Inc., a corporation owned by two 
people, one of whom is the principal shareholder of the Company. The 
Company has the option to renew the lease for three five year periods 
with monthly payments of $41,250, $45,375 and $49,913 respectively. The 
Company has the option to purchase the facility upon the expiration of 
the lease or at the end of any extended term for $3,500,000.
(5)     Leased from the previous owner of the Porter, Indiana facility.
The Company has an option to purchase the facility any time after 
January 1999 for $3,250,000. If the Company does not purchase the 
facility, it also has the option to renew the lease for two ten year 
periods with monthly payments of $31,050 and $35,707 respectively.
(6)     Leased from unrelated third party for 20 years with option to 
renew for two five year periods. Purchase options of $2,400,000 from 
5/1/99 through 4/30/04, $2,750,000 from 5/1/04 through 4/30/09 and 
the greater of fair market value or $3,000,000 from 5/1/09 through 
4/30/14.
(7)     Leased from unrelated third party for 7 years. There are several 
purchase/sale/extension options affecting the property.





Competition

	The truck stop business in general and the separate aspects that 
make up such business are all highly competitive. There are many chain 
and single operator truck stops throughout the Company's marketing area.

	In addition to other truck stops, the Company faces competition 
from major and independent oil companies and independent service station 
operators; national and independent operators of motels and motel 
chains; national and independent operators of restaurants, diners and 
other eating establishments; and super markets, department stores, other
convenience stores, drug stores and other retail outlets.

	Many of the Company's competitors, such as the major oil companies 
and national and regional motel, restaurant and retail chains, are larger, 
better established and have greater financial and other resources than the 
Company. While the Company intends to attempt to offset these advantages 
by continuing to offer all of its products and services in one, well 
chosen, highly visible and easily accessible location, there can 
be no assurance that this marketing strategy will be successful and 
profitable.

Regulation

	The Company's fueling operations are subject to federal, state 
and local laws and regulations concerning environmental matters. These
laws and regulations affect the storing, dispensing and discharge of 
petroleum and other wastes and affect the Company both in the securing
of permits for its fueling operations and in the ongoing conduct of such
operations. Facilities that engage primarily in dispensing petroleum 
products have in the last ten years been the subject of close scrutiny 
by regulators. Although the Company believes that it maintains operating 
procedures satisfactory to comply with such regulations and scrutiny, 
maintains environmental insurance on most of its facilities, and to date 
has not had any material environmental claim or expense, there can be no 
assurance that significant cleanup or compliance costs may not be 
incurred by the Company and may affect the Company's earnings.

	In addition, the Company's motel and restaurant operations are 
subject to federal, state and local regulations concerning health
standards, sanitation, fire and general overall safety. In addition, 
truck stops must comply with the requirements of local governmental 
bodies concerning zoning, land use and, as discussed above, environmental 
factors. Difficulties in obtaining the required licensing or approvals 
could result in delays or cancellations in the opening of proposed 
new motor plazas.

Employees

	As of April 30, 1996, the Company had a total of 1,348 employees, 
1,094 full-time and 254 part-time. Of the full-time employees, 33 are 
involved in the corporate office and administrative activities, 107 
in travel plaza management, 4 in sales and marketing, 2 in design and 
construction management and the balance in general operating duties, 
where all of the part-time employees are involved.

	The Company has never had a work stoppage and none of its 
employees are represented by a labor organization. The Company believes
that it provides working conditions, wages and benefits that are 
competitive with other providers of similar products and services, 
and considers its employee relations to be excellent.

Item 2. Properties

	A description of the Company's facilities is set forth under 
Item 1 of this Report beginning on page 8 under the caption "Properties"
and such information is hereby incorporated by reference in this Item 2.

Item 3. Legal Proceedings

	In 1988, the Company was sued in the Court of Common Pleas, 
Lucerne County, Pennsylvania by the purchaser (the "Purchaser") of 23
gas stations from the Company claiming violations of a 1987 Agreement 
of Sale. The Company had filed a separate claim against the Purchaser 
seeking reimbursement for gasoline taxes paid to the Commonwealth of 
Pennsylvania by the Company that the Company claims were the 
responsibility of the Purchaser in connection with the purchase of the 
stations. These matters were settled in July 1996 and did not have a 
material adverse impact on the Company's financial position, results
 of operation or cash flow.

	The Company is not presently a party to any other litigation
(i) that is not covered by insurance or (ii) which singly or in the 
aggregate would have a material adverse effect on the Company's 
financial condition and results of operations, and management has no 
knowledge that any other litigation has been threatened.

Item 4. Submission of matters to a vote of Security Holders.

	Not Applicable

PART II


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

	The common stock of the registrant is traded on the 
over-the-counter market on NASDAQ under the symbol TPOA. The range of 
reported high and low sale prices of the common stock during each quarter
of the Company's fiscal years ended April 30, 1996, 
and April 30, 1995, were as follows:


				1996                            1995
			High             Low            High             Low

1st Quarter             2 7/8           2               2 3/4           1 7/8
2nd Quarter             5 3/4           2 11/16         2 1/2           2
3rd Quarter             3 1/2           2 1/8           2 7/8           2 1/8
4th Quarter             2 7/8           2 1/4           2 7/8           2 1/4

	As of April 30, 1996, the approximate number of holders of common 
stock of the registrant was 1,600.

	Sale prices are as reported by NASDAQ through April 30 of each year. 
All such prices represent actual transaction prices versus bid quotations 
because of the Company's inclusion on the NASDAQ National Market System.

	The Company may not declare dividends without prior consent from 
its primary lender. No dividends were declared or paid during the year.

Item 6. Selected Financial Data


Operations 1996        1995        1994         1993         1992 

Net 
Sales $165,164,391 $153,267,079 $137,575,675 $137,682,172 $137,945,037

Gross 
Profit$ 39,142,697 $ 38,237,699 $ 34,610,393 $ 32,574,737 $ 33,470,920


Income before 
cumulative
effect of 
change in an
accounting 
principle$ 1,690,500 $1,890,032 $1,457,613 $      782,592 $    553,918

Cumulative effect 
of change
in an 
accounting 
principle $         0 $        0 $  (99,735)$           0 $          0

Net 
Income   $1,690,500 $  1,890,032 $ 1,357,878 $    782,592 $    553,918


     Common Stock       

Primary Income 
Per Share:
Income before 
cumulative
effect of change in an
accounting 
principle$     .32 $       .36  $       .28  $        .15  $      .11 

Cumulative effect 
of change
in an accounting 
principle$     .00 $       .00  $      (.02) $        .00 $       .00

Net 
Income   $     .32 $       .36  $       .26  $        .15 $       .11

Weighted 
Average Number
Shares 
Outstanding 5,366,177   5,295,523     5,260,100    5,184,038    5,184,038

Fully Diluted Income Per Share:
Income before cumulative
effect of change in an
accounting 
principle $      .28 $        .34  $        .28  $       .15 $        .11

Cumulative effect of change
in an accounting 
principle $      .00 $        .00  $       (.02) $       .00 $        .00

Net 
Income    $      .28 $        .34  $        .26  $       .15 $        .11

Weighted Average Number
Shares 
Outstanding 6,926,676    5,769,480     5,260,100    5,184,038    5,184,038

     Financial Data     

Total 
Assets $   55,278,604 $51,370,810 $   41,847,897 $ 40,118,711  $42,433,989
 
Long 
Term 
Liabilities $27,828,457 $25,726,157 $  18,268,139 $ 18,155,037  $21,040,025 

Item 7. Management's Discussion and Analysis of Financial  Condition and 
Results of Operations

	Current year ended April 30, 1996 compared to year ended
	April 30, 1995

		The Company had earnings of $2,884,500 before income taxes
and $1,690,500 in net income on net sales of $165,164,391. This is a decline
in net income of $199,532 or 10.6% and a increase in net sales of $11,897,312
or 7.8%.
		Overall sales increased despite the sale of the facility in
Fairplay, South Carolina in June 1995, primarily as a result of increased
sales volume in existing locations and partially the result of the acquisition
in Baltimore, Maryland on March 1, 1996. On a same unit basis, revenue from
diesel sales were up 9%, restaurant up 4%, retail stores up 10% and truck
repair shops up 3%.
 
	Retail diesel gallons sold during 1996 were 94 million, an increase of
4 million gallons or 5% over the prior year. Same unit diesel gallons
increased 5.1 million or 6%. Sales of retail gasoline gallons were 9.1 million
for 1996, an increase of 0.5 million gallons or 6% from the prior year. Same
unit gasoline sales increased 0.4 million or 4%.

	Gross profits increased $0.9 million from the prior year. Non-fuel
gross profit increased $0.8 million and gasoline gross profit increased $0.2
million while diesel gross profit declined $0.1 million. Retail diesel margins
per gallon declined from the prior year. The gross profit from the increased
number of gallons offset most of the per gallon decline. All areas of non-fuel
gross profit increased over last year. During the year the Company exercised
its option to cancel a fixed price contract for diesel fuel. As a result of
this, the Company recorded a gain of $412,000 which is included in cost of
goods sold. The contract was to run until August 2003 and amounted to less
than 3% of the Company's annual usage of diesel fuel.

Listed below is the breakdown of revenue and gross profits by major sales 
classification for the fiscal years ended April 30, 1996, and April 30, 1995.

	       Percent   Percent    Percent      Percent
 Sales         of 1996   of 1996    of 1995      of 1995
Category      Revenue Gross Profit  Revenue    Gross Profit
Diesel Fuel     64         29         64            30
Gasoline         7          3          7             3
Restaurant      11         32         11            31
Store            8         13          8            12
Shop             6         12          6            12
Motel            1          3          1             3
Other            3          8          3             9

	Operating expenses were $615,000 or 2% more than the prior year.
Same unit expenses increased $860,000 or about 3%.

	General and administrative expenses increased $467,000 or 12% as
compared to the prior year. Wages increased $151,000 as a result of additional
staff and salary increases. Advertising increased $88,000 from increased
marketing programs. Travel and entertainment increased $131,000 due to
additional staff and acquisition activity.

	Interest expense increased by $230,000 from the prior year as a
result of the increased levels of debt. Other income increased from last year
as a result of the sale of two properties.

	Prior year ended April 30, 1995 compared to year ended April 30, 1994

		The Company had earnings of $3,020,632 before income taxes and
$1,890,032 in net income on net sales of $153,267,079. This is an improvement
in net income of $532,154 or 39% and in net sales of $15,691,404 or 11%.

	Sales increased due to the acquisition in Greenland, New Hampshire and
on a same unit basis. On a same unit basis, revenue from diesel sales were
up 4%, restaurant up 6%, retail stores up 13% and truck repair shops up 11%.
Overall, revenue from diesel sales were up 11%, restaurants up 15%, retail
stores up 19% and truck repair shops up 11%.
 
	Retail diesel gallons sold during 1995 were 89 million, an increase
of 11 million gallons or 14% over the prior year. Same unit diesel gallons
increased 4.4 million or 6%. Sales of retail gasoline gallons were 8.5
million for 1995, a increase of 0.6 million gallons or 7% from the prior
year. Same unit gasoline sales increased 0.3 million or 4%.

	Gross profits increased $3.6 million from the prior year. The
largest improvement came from restaurant gross profit increasing by $1.7
million as sales and margins improved. Diesel gross profits increased by
$0.8 million from the increased volume. Store gross profit increased $0.8
million from increased sales and improved margins. Truck repair shop gross
profit was up $0.3 million from the increase in sales.

Listed below is the breakdown of revenue and gross profits by major sales 
classification for the fiscal years ended April 30, 1995, and April 30, 1994.

		Percent   Percent      Percent     Percent
Sales           of 1995   of 1995      of 1994     of 1994
Category        Revenue Gross Profit   Revenue    Gross Profit
Diesel Fuel       64         30          64           31
Gasoline           7          3           7            3
Restaurant        11         31          11           30
Store              8         12           8           11
Shop               6         12           6           13
Motel              1          3           1            3
Other              3          9           3            9

	Operating expenses were $2,263,000 or 8% more than the prior year.
Approximately $2 million of the increase resulted from the Company's new
facility in Greenland, New Hampshire. Same unit expenses increased $.6
million or about 2%.

	General and administrative expenses increased $236,000 or 7% as
compared to the prior year. Of this total, advertising increased $54,000 and
travel and entertainment increased $74,000 due to additional staff and
potential acquisition activity. The bonus provision increased $66,000 as a
result of the increased profitability of the Company.

	Interest expense increased by $673,000 from the prior year as a
result of the increased prime rate and increased levels of debt.

Financial Condition, Liquidity and Capital Resources

	Generally, the Company's capital resources are derived mainly from
cash provided by operating activities. In fiscal 1996 operating activities
accounted for the generation of cash in the amount of $3,207,847 compared to
$3,913,693 in fiscal 1995 and $3,973,781 in fiscal 1994.

	Cash used in investing activities was $11,531,950 in fiscal 1996,
$3,316,353 in fiscal 1995 and $3,039,248 in fiscal 1994. The change from
1995 to 1996 is due primarily to the construction of the new travel plaza in
Harborcreek, Pennsylvania and an increase in capital expenditures for
renovation and expansion of several travel plazas.

	Financing activities provided net cash of $2,397,367 in fiscal 1996
and $5,819,058 in fiscal 1995 compared to a net use of cash in the amount of
$837,926 in fiscal 1994.  The Company used a revolving line of credit to
fund part of the construction of the Harborcreek facility in 1996.

	The overall result of the above activity was a net decline of cash
in the amount of $5,926,736 compared to a net increase of cash in the amount
of $6,416,398 in fiscal 1995 and $96,607 in fiscal 1994.

	The amount permitted to be outstanding pursuant to the Company's
line of credit is the lesser of $2,750,000 or the sum of 80% of the
Company's accounts receivable under 90 days old, plus 45% of the Company's
inventory. As of April 30, 1996, the Company had utilized $200,000 of its
available line of credit as collateral for various letters of credit.
Commitments by the Company's primary lending institution for the line of
credit expire on August 31, 1996. Before that time, the Company intends
to re-negotiate the terms of this agreement.

	The Company's working capital excluding current portion of long term
debt was $2,231,495 at April 30, 1996 and $7,380,259 at April 30, 1995. The
cash raised by issuing of debentures and the refinancing of debt in fiscal
1995 was used for capital expenditures in fiscal 1996.

	On June 15, 1995, the Company sold its facility at Fairplay, South
Carolina to an unrelated third party. The transaction was for the net book
value and the Company received a mortgage on the property for a portion of
the purchase price.

	On December 21, 1995, the Company entered into an agreement with its
primary lender that provided a construction line of credit in the amount of
$3,500,000 for the construction of the Harborcreek facility. On or about
July 31, 1996, the Company will close permanent financing in the amount of
$6,000,000, based upon a 15 year amortization and a 10 year balloon. The
Company plans on using a fixed rate for this financing.

	On March 1, 1996, the Company took over the operation of the Baltimore
	Port Truck Plaza. The Company signed a seven year lease on the property.

	The Company now has a significant portion of its borrowings financed
through fixed interest rates.

	Certain loan agreements require that the Company maintain specified
minimums with regard to net worth, current maturity coverage and the
incurrence of additional indebtedness. In addition, the Company cannot
declare dividends without the consent of its primary lender. The Company is
in compliance with such requirements and restrictions.

	The cash requirements associated with the Company's expansion and
renovation programs will continue to be met through a combination of cash
generated from operations and bank financing.

	Authorized, but unissued stock is available for financing needs;
however there are no current plans to use this source.

Financial Statements and Supplementary Data

Index to Financial Statements and Supplementary Schedules

								     PAGE
The Following information is presented in this report:

	Report of Independent Accountants...........................  22

	Balance Sheet for the years ended  April 30, 1996 and 1995..  23

	Statement of Income for the years ended
	 April 30, 1996, 1995 and 1994..............................  24

	Statement of Cash Flows for the years ended
	 April 30, 1996, 1995 and 1994..............................  25

	Notes to Financial Statements...............................  26

	Selected Quarterly Financial Information  (Unaudited).......  38

All other schedules are omitted because they are not applicable or because
the required information is included in the financial statements or notes
thereto.


	Report of Independent Accountants



To the Board of Directors
 and Shareholders of
Travel Ports of America, Inc.


In our opinion, the financial statements listed in the accompanying index 
present fairly, in all material respects, the financial position of 
Travel Ports of America, Inc. at April 30, 1996 and 1995, and the results of 
its operations and its cash flows for each of the three years in the period 
ended April 30, 1996, in conformity with generally accepted accounting
principles.  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 generally accepted auditing standards 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.

As discussed in Note 1, in 1994 the Company adopted the provisions of SFAS
No. 109 "Accounting for Income Taxes."





PRICE WATERHOUSE LLP

Rochester, New York  14604
June 28, 1996




TRAVEL PORTS OF AMERICA, INC.                                                  
Balance Sheets                                                                 

						      April 30,
					      1996                   1995
Assets
Current assets:
Cash and cash equivalents          $       1,667,062       $       7,593,798
Accounts receivable, less allowance 
for doubtful accounts 
($208,000 in 1996 and $214,000 in 1995)    4,357,246               3,683,235
Notes receivable                              56,915                 332,655
Inventories                                5,333,829               5,790,823
Prepaid and other current assets           1,052,626                 532,904
Deferred taxes - current                     371,800                 381,900
		Total current assets      12,839,478              18,315,315

Notes receivable due after one year        2,071,671               1,390,600
Property, plant and equipment, net        35,976,800              27,052,462
Cost in excess of underlying net asset 
value of acquired companies                1,968,496               2,032,686
Other assets                               2,422,159               2,579,747

					$ 55,278,604            $ 51,370,810
Liabilities and Shareholders' Equity
Current liabilities:
Current portion of long-term debt and 
capital lease obligation                $  2,756,102            $  2,360,015
Accounts payable                           5,994,740               6,897,323
Accounts payable - affiliate                 747,939                 597,100
Accrued compensation                       1,460,862               1,335,305
Accrued sales and fuel tax                 1,247,586               1,047,649
Accrued expenses and other 
current liabilities                        1,156,856               1,057,679
		Total current liabilities 13,364,085              13,295,071

Long-term debt and capital lease
obligation                                22,284,257              20,328,957
Convertible senior subordinated
debentures                                 4,650,000               4,650,000
Deferred income taxes                        894,200                 747,200
       Total liabilities                  41,192,542              39,021,228

Shareholders' equity
Common stock, $.01 par value
Authorized - 10,000,000 shares
Issued and outstanding -  5,239,124 shares
 in 1996 and 5,209,924 shares in 1995          52,391                 52,099
	Additional paid-in capital          3,813,429              3,767,741
	Retained earnings                  10,220,242              8,529,742
	      Total shareholders' equity   14,086,062             12,349,582

					 $ 55,278,604            $51,370,810


The accompanying notes are an integral part of these financial statements.
TRAVEL PORTS OF AMERICA, INC.
Statements of Income                    Year ended April 30,
				1996            1995          1994

Net sales and operating revenues (including
 consumer excise taxes of $36,258,000 in 1996,
 $35,356,000 in 1995, and 
$31,270,000 in 1994)          $165,164,391   $153,267,079  $137,575,675

Cost of goods sold             126,021,694    115,029,380   102,965,282

Gross profit                    39,142,697     38,237,699    34,610,393
Operating expenses              30,001,684     29,386,240    27,122,941
General and administrative 
expenses                         4,273,191      3,805,780     3,569,441
Interest expense                 2,520,728      2,290,904     1,618,341

Other income, net                 (537,406)      (265,857)     (188,243)
				36,258,197     35,217,067    32,122,480
Income before income taxes and cumulative
 effect of change in accounting 
principle                        2,884,500      3,020,632     2,487,913

Provision for income taxes       1,194,000      1,130,600     1,030,300

Income before cumulative effect of change 
 in accounting principle         1,690,500      1,890,032     1,457,613

Cumulative effect of change in accounting principle             (99,735)

Net income                  $    1,690,500  $   1,890,032   $ 1,357,878

Earnings per share - primary:   
Income before cumulative effect of change
     in accounting principle$          .32  $          .36   $       .28
	Cumulative effect of change in accounting principle         (.02)

	Net income          $          .32  $          .36   $       .26

Earnings per share - fully dilutive:
Income before cumulative effect of change
 in accounting principle    $          .28  $          .34   $       .28
	Cumulative effect of change
	in accounting principle                                     (.02)

	Net income          $          .28  $          .34   $       .26
 

The accompanying notes are an integral part of these financial statements.
TRAVEL PORTS OF AMERICA, INC.
Statements of Cash Flows                                
					Year ended April 30,
			      1996                1995            1994

Operating activities:
Net income               $  1,690,500         $1,890,032      $ 1,357,878
Cumulative effect of change in
accounting principle                                               99,735
Depreciation and
amortization                2,724,604          2,439,513        2,359,947
Provision for losses on 
accounts receivable            50,994              7,051           30,517
Provision for (benefit of) 
deferred income taxes         157,100             84,400          (38,906)
(Gain) loss on sale of assets(213,881)            27,462         (234,485)
Provision for inventory
 obsolescence                 (34,300)            58,601
Writedown of assets to fair market value          50,000          200,000
Changes in operating assets and liabilities -
Accounts receivable          (725,005)          (672,194)        (449,116)
Notes receivable                                 (29,792)
Inventories                   491,294         (1,277,282)        (183,546)
Prepaid and other current
assets                       (519,722)          (265,172)         (64,526)
Accounts payable and accounts 
payable - affiliate          (751,744)         2,227,303        1,269,037
Accrued compensation          125,557            260,801           92,360
Accrued sales and fuel tax    199,937           (408,364)        (669,189)
Accrued expenses and other current 
liabilities                    99,176            (49,060)         177,303
Changes in other non-
current assets                (86,663)          (429,606)          26,772
Net cash provided by operating 
activities                  3,207,847          3,913,693        3,973,781

Investing activities:
Expenditures for property, 
plant and equipment       (12,021,255)        (3,732,736)      (1,358,891)
Acquisition of leasehold interest                              (2,075,000)
Decrease (increase) in
other assets                                     200,000         (200,000)
	Proceeds from sale/disposal 
of property, plant and
equipment                     294,636            133,870          366,512
	Net proceeds received from 
notes receivable              194,669             82,513          228,131
Net cash used in investing 
activities:               (11,531,950)        (3,316,353)      (3,039,248)

Financing activities:
Net short-term payments                       (1,752,000)        (286,000)
Principal payments of 
long-term debt             (2,409,613)        (7,618,962)      (3,051,926)
Proceeds from long-
term borrowings             4,761,000         10,500,000        2,500,000
	Proceeds from convertible 
senior subordinated debentures                 4,650,000
	Exercise of
	stock options          45,980             40,020
Net cash provided by (used in) 
financing activities        2,397,367          5,819,058         (837,926)

Net (decrease) increase in cash 
and equivalents            (5,926,736)         6,416,398           96,607
Cash and equivalents - 
beginning of year           7,593,798          1,177,400        1,080,793

Cash and equivalents -
end of year                 1,667,062        $ 7,593,798      $ 1,177,400


	SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION

Cash paid during the year:
Interest paid             $ 2,504,368        $  2,200,881     $ 1,625,628
Income taxes paid, net    $ 1,164,000        $  1,396,100     $ 1,046,085

The accompanying notes are an integral part of these financial statements.
NOTE 1 - THE COMPANY AND ITS ACCOUNTING POLICIES:

The Company is primarily engaged in the operation of travel plazas and has
fifteen full service plazas and one mini plaza located in the states of
New York, Pennsylvania, New Jersey, Indiana, Maryland, North Carolina and
New Hampshire.  A significant portion of the Company's sales and receivables
are with companies in the trucking and related industries.

The accompanying financial statements have been prepared in accordance with
generally accepted accounting principles.  The preparation of financial
statements in conformity with such principles requires the use of estimates
by management during the reporting period.  Actual results could differ from
those estimates.

The Company's significant accounting policies follow.

Inventories

Inventories are stated at the lower of cost or market.  Cost is determined on
the first-in, first-out (FIFO) method.  The FIFO value of inventory
approximates the current replacement cost.

Property, plant and equipment

Property, plant and equipment are stated at cost less accumulated
depreciation and amortization.  Depreciation is provided on the
straight-line basis over the estimated useful lives of the related assets
as follows:  land improvements - 15 years; buildings and improvements - 39
years; and equipment and fixtures - 3 to 15 years. Leasehold improvements
are amortized over the remaining term of the applicable leases or their
estimated useful lives, whichever is shorter.  Expenditures for maintenance
and repairs are charged to expense as incurred.  Major improvements are
capitalized.

Cost in excess of underlying net asset value of acquired companies

The Company amortizes cost in excess of underlying net asset value of
companies acquired over 40 years.  The amount presented on the balance sheet
is net of accumulated amortization of $599,108 and $534,918 at April 30,
1996 and 1995, respectively.  Amortization expense for the years ended
April 30, 1996, 1995, and 1994 was $64,190, $64,190, and $67,434,
respectively.  Management periodically evaluates these assets for impairment
and reviews the related amortization period for appropriateness.

Earnings per share

Earnings per share is computed by dividing net income by the weighted
average number of common and, when applicable, common equivalent shares
outstanding during the period.  Weighted average shares used in the
computation were 5,366,177 in 1996, 5,295,523 in 1995, and 5,260,100 in 1994.
Fully diluted earnings per share include the dilutive impact of common
equivalent shares and the convertible debentures.  Weighted average
shares used in the computation were 6,926,676 in 1996, 5,769,480 in 1995
and 5,260,100 in 1994.

Cash equivalents

For purposes of this statement, the Company considers all highly liquid
instruments with an original maturity of three months or less to be cash
equivalents.

Fair value of financial instruments

Cash and cash equivalents, accounts receivable and inventories are valued at
their carrying amounts, which are reasonable estimates of fair value.  The
fair value of long-term debt is estimated using rates currently available to
the Company for debt with similar terms and maturities and is not materially
different from the carrying amount.  The fair value of all other financial
instruments approximates cost as stated.

Income taxes

In May 1993, the Company adopted Statement of Financial Accounting Standards
(SFAS) No. 109, "Accounting for Income Taxes."  The adoption of SFAS No. 109
changed the Company's method of accounting for income taxes from the
deferred method (APB 11) to an asset and liability approach.  The asset and
liability approach requires recognition of deferred tax liabilities and
assets for the expected future tax consequences of temporary differences
between the carrying amounts and the tax basis of such assets and
liabilities.  This method utilizes enacted statutory tax rates in effect for
the year in which the temporary differences are expected to reverse and
gives immediate effect to changes in income tax rates upon enactment.
Deferred tax assets are recognized, net of any valuation allowance, for
deductible temporary differences and net operating loss and tax credit
carryforwards.  The adoption of SFAS No. 109 was recognized in the financial
statements as the cumulative effect of a change in accounting principle and
resulted in a $99,735 charge to 1994 earnings.

Accounting pronouncements

The Financial Accounting Standards Board (FASB) issued SFAS 121,
"Accounting for the Impairment of Long-Lived Assets to Be Disposed Of,"
effective for fiscal years beginning after December 15, 1995.  The Statement
requires that long-lived assets and certain identifiable intangibles be
reviewed for impairment whenever events or changes in circumstances indicate
that the carrying amount of the asset may not be recoverable.  The adoption
of SFAS 121 is not expected to significantly impact future
operating results.


The FASB issued SFAS 123, "Accounting for Stock-Based Compensation,"
effective for fiscal years beginning after December 15, 1995, which
establishes accounting and reporting for stock-based employee compensation
plans.  This Statement defines a fair value based method of accounting for
an employee stock option or similar equity instrument, but also allows an
entity to continue to measure compensation cost for those plans using the
current method of accounting prescribed by APB Opinion No. 25
(APB 25), "Accounting for Stock Issued to Employees."  The Company has
elected not to change its method of accounting for employee stock options
and will provide the pro forma fair value disclosures required by the new
pronouncement.

NOTE 2 - FACILITY ADDITIONS AND DISPOSALS:

On March 1, 1996, the Company entered into a lease agreement for a facility
in Baltimore, Maryland which will be operated as a full-service travel
plaza.  The term of the lease is seven years and is recorded as an operating
lease (Note 6).

On June 15, 1995, the Company sold its Fairplay, South Carolina facility.
The Company received as consideration a cash down payment and a $600,000
note receivable.  This sale had no significant impact on operations.

On April 30, 1994, the Company acquired a leasehold interest in a full
service travel plaza in Greenland, New Hampshire from a bankruptcy court.
In conjunction with this acquisition, the Company also purchased $75,000 in
inventory.  Simultaneously, the Company entered into a twenty-year operating
lease for the facility with a third party unrelated to the seller.  The
leasehold interest will be amortized over the life of the lease (Note 5).
The Company made a cash payment for this acquisition amounting to less than
5% of its total assets.

In August 1993, the Company sold its Allentown, Pennsylvania facility.
The Company received as consideration a cash down payment and a $1,425,000
note receivable.  This sale had no significant impact on operations.

NOTE 3 - INVENTORIES:

Major classifications of inventories are as follows:

				1996            1995

At FIFO cost:
Petroleum products         $   925,239     $  1,467,754
Store merchandise            1,960,961        1,708,595
Parts for repairs 
and tires                    1,884,512        2,138,790
Other                          563,117          475,684
			   $ 5,333,829        5,790,823






NOTE 4 - PROPERTY, PLANT AND EQUIPMENT:

Major classifications of property, plant and equipment are as follows:

					   1996                     1995

Land                                  $  6,225,074          $    6,520,112
Land improvements                        8,795,560               7,415,110
Buildings and improvements              19,218,731              18,074,104
Equipment and fixtures                  12,794,052              10,561,679
Leasehold improvements                   4,272,663               1,536,711
Construction in progress                 4,870,398               1,024,099
					56,176,478              45,131,815
  Less - Allowance for 
depreciation and amortization          (20,199,678)            (18,079,353)

				      $ 35,976,800            $ 27,052,462

Interest costs capitalized aggregated $164,900 in 1996.  No interest costs
were capitalized in 1995 and 1994.

These amounts include property, plant and equipment under a capital lease as
follows:

					    1996                 1995
	Buildings                        $ 706,031            $ 706,031
	Land improvements                  243,969              243,969
					   950,000              950,000
	Less - Accumulated amortization   (640,010)            (616,820)

					 $ 309,990            $ 333,180

The leased assets relate to an agreement with the Livingston County
Industrial Development Agency under which the Agency's bond proceeds were
used to acquire,  construct and equip an operating facility in Dansville,
New York.  The Company has the option to buy the facility for $1 at the end
of the lease term, February 2000.  Lease amortization amounted to $23,190
for each of the years 1996, 1995, and 1994, and is included in depreciation
expense.

NOTE 5 - OTHER ASSETS:

At April 30, 1996 and 1995, other assets include a leasehold interest in a
full service travel plaza in Greenland, New Hampshire with a carrying value
of $1,920,500 and $2,027,200, respectively.  The leasehold interest
represents the amount paid by the Company for the rights to operate a full
service plaza under the terms of a twenty-year lease and is being amortized
over the life of the lease (Note 6).  Deferred financing costs included
within other assets are being amortized on a straight-line basis over the
term of the related debt and have a carrying value of $399,500 and $503,600
at April 30, 1996 and 1995, respectively.  Amortization expense for the
years ended 1996, 1995, and 1994 was $244,300, $183,500, and $107,100,
respectively. 

NOTE 6 - LEASES:

The Company leases six of its operating facilities and its home office under
various terms from 3 to 20 years.  Certain of the operating leases contain
renewal options for periods beyond their original terms at specified rates
of payment and five of the leases include purchase options exercisable at
future dates.  The Company has also entered into various leases of equipment
and property used in operations and related office space with various lease
periods and renewal options.

At April 30, 1996, future minimum payments required under non-cancelable
leases are as follows:

	      Operating         Capital

1997   $      2,300,786     $    63,077
1998          2,160,651          59,041
1999          2,011,067          55,001
2000          1,634,837          50,965
2001          1,625,762          11,315
Future        6,847,917            
	   $ 16,581,020         239,399
Less - 
Amount 
representing 
interest                        (38,314)

Present value of net minimum 
lease payments                 $201,085

Rental expense applicable to operating leases, net of sublease income of
$333,900, $361,600, and $275,100, amounted to $1,352,200, $1,180,600, and
$1,037,800, for 1996, 1995, and 1994, respectively.


NOTE 7 - DEBT AND CAPITAL LEASE OBLIGATION:

Debt and capital lease obligation consist of the following:

						    1996               1995

Lines of credit to be refinanced:
Construction line - prime plus .5%             $  2,925,000
Prime plus .5%                                    1,836,000

Mortgage loans:
Due 2001, prime plus 1.000%                         344,395      $    411,061
Due 2003, prime plus .875%                          966,677         1,100,009
Due 2004, prime plus .875%                        2,531,766         2,858,379
Due 2005, prime plus .875%                        3,208,150         3,574,942

Term loans:
	Due 1997, prime plus 1.000%               1,406,685         1,531,724
	Due 1999, fixed rate of 9.650%            2,041,674         2,291,670
	Due 2002, fixed rate of 10.120%           9,427,469        10,424,544

Obligation under capital lease, 8.5%                201,085           248,585

Other long-term debt, various rates and 
maturities                                          151,458           248,058
						 25,040,359        22,688,972
	Less - Portion due within one year, 
including amounts for capital lease of $47,500
in 1996 and 1995                                ( 2,756,102)       (2,360,015)
					       $ 22,284,257      $ 20,328,957

The prime interest rate was 8.25% and 9.00% at April 30, 1996 and 1995,
respectively.

In December 1995, the Company's primary lending institution established an 
additional $3,500,000 line of credit for the construction of the Harborcreek 
facility (Note 12).  The maximum balance outstanding on the line was
$2,925,000 at April 30, 1996.  The line expires on July 31, 1996, and the
Company has an agreement to convert the line to a $6,000,000 mortgage loan.
Interest on the loan is prime plus .5%.  However, the Company has the option
to convert to a fixed interest rate at conversion.  The loan will require
monthly payments of principal and interest through June 2006 with a lump sum
payment in July 2006.

The Company's primary lending institution has renewed its commitment for the 
Company's existing line of credit through August 31, 1996.  The line of
credit is now limited to the lesser of $2,750,000 or the sum of 80% of the
Company's accounts receivable under 90 days old, plus 45% of the Company's
inventory.  The maximum balance outstanding on this line was $1,836,000 at
April 30, 1996.  The outstanding balance will be refinanced by July 31, 1996
with the $6,000,000 Harborcreek mortgage loan.  At April 30, 1996, the
Company had utilized $200,000 of its available line of credit as collateral
for various letters of credit.

None of the debt agreements outstanding during 1996 require material
compensating balances or commitment fees.  Substantially all assets of the
Company have been pledged to secure the outstanding borrowings.

Certain loan agreements require that the Company maintain specified minimums
with regard to net worth, current maturity coverage and the incurrence of
additional indebtedness.  In addition, the Company cannot declare dividends
without the consent of its primary lender.  The Company is in compliance
with such requirements and restrictions.

Long-term debt requirements excluding capital leases, over the next five
years are as follows: 1997 - $2,708,602; 1998 - $2,825,200; 1999 -
$2,954,100; 2000 - $3,096,700 and 2001 - $3,218,000.

NOTE 8 - CONVERTIBLE SENIOR SUBORDINATED DEBENTURES:

During January 1995, the Company issued $4,650,000 of 8.5% convertible senior 
subordinated debentures due January 15, 2005 together with warrants to
purchase 93,000 additional shares of the Company's common stock.  No
principal repayments are required until January 2001.  Commencing in
January 2001, the Company is required to redeem, on an annual basis, 20% of
the outstanding balance of debentures at par.  Interest is payable on a
quarterly basis.  The debentures are subordinate to all other indebtedness
and may be converted at the bondholders' option into 1,550,000 shares of the
Company's common stock at $3.00 per share.  The debentures are callable at
the discretion of the Company after January 15, 1998, at a redemption
price equal to 109% of the principal amount outstanding as of January 15,
1998, and gradually decreasing to 100% of the principal amount outstanding
at maturity on January 15, 2005.

The warrants are exercisable at any time through their expiration date of
January 2005 at an exercise price of $3.60 per share.


NOTE 9 - INCOME TAXES:

The provision for income taxes consists of the following:

			  1996               1995                 1994

Current provision:
	   Federal $    810,300        $    806,900            $ 770,600
	    State       226,600             239,300              298,700
		      1,036,900           1,046,200            1,069,300

	Deferred provision (benefit)
	   Federal      130,900              67,200                2,400
	   State         26,200              17,200              (41,400)
			157,100              84,400              (39,000)

		   $  1,194,000         $ 1,130,600         $  1,030,300

The reconciliation of the federal statutory income tax rate to the effective
income tax rate is as follows:

		     1996                       1995              1994 
				 Per cent            Per cent        Per cent
				   of                   of              of
				 income               income          income
				 before               before          before
		    Amount        taxes      Amount   taxes     Amount taxes

Statutory
federal rate       $980,700       34.0%    $1,027,000  34.0%  $845,900 34.0%
State income taxes,
 net of federal
 benefit            166,800        5.8        172,200   5.7    156,900  6.3
Amortization of
 goodwill            21,800         .8         21,800    .7     22,900   .9
Meals and
 entertainment       22,000         .8         20,100    .7      4,200   .2
Expenditures not
 deductible for book                          (40,500) (1.3)
Excess tax reserve                            (70,700) (2.4)
Other                 2,700         .1            700              400    
Effective
tax rate        $ 1,194,000       41.4%    $1,136,600  37.4% $1,030,300 41.4%




A summary of the deferred income tax assets and liabilities are as follows:

					    1996                1995

Assets                          
Bad debt reserve                  $       79,600           $   81,900
	Vacation accrual                  69,100               57,600
	Inventory accrual                 97,100              110,600
	Book accruals not currently 
      deductible for tax                 126,000              131,800

				       $ 371,800           $  381,900

	Liabilities
	Depreciation                   $ 684,000           $  532,800
	Installment gain                 210,200              214,400

				       $ 894,200           $  747,200

The Company had an Alternative Minimum Tax Credit carryforward of
approximately $56,000 at April 30, 1994 which was fully utilized to reduce
regular federal income tax payable in 1995.  

NOTE 10 - EMPLOYEE BENEFIT PLAN:

The Company sponsors a defined contribution employee benefit plan covering 
substantially all employees who have completed one year of service.  Matching 
contributions are made at the discretion of the Board of Directors at the rate 
of 50 per cent of employee contributions up to 6 per cent of gross
compensation.  Total Company matching contributions were $98,100, $81,600
and $83,300 for 1996, 1995 and 1994, respectively.



NOTE 11 - SHAREHOLDERS' EQUITY:

Changes in shareholders' equity are as follows:

				       Additional                 Total
			   Common       paid-in  Retained        shareholders'
			   stock        capital   earnings        equity

Balance at April 30, 1993$ 51,841    $3,727,979 $ 5,281,832      $ 9,061,652
Net income                                        1,357,878        1,357,878

Balance at April 30, 1994  51,841     3,727,979   6,639,710       10,419,530
Net Income                                        1,890,032        1,890,032
Exercise of options           258        39,762                       40,020

Balance at April 30, 1995  52,099     3,767,741   8,529,742       12,349,582
Net income                                        1,690,500        1,690,500
Exercise of options           292        45,688                       45,980

Balance at April 30, 1996$ 52,391    $3,813,429 $10,220,242      $14,086,062


The Company has four common stock incentive plans for officers and other key 
employees.  The first plan, established in 1987, provides for the issuance
of up to 180,000 shares of common stock of which 9,436 options are available
for future grant as of April 30, 1996.  The second plan, established in
1992, provides for the issuance of up to 100,000 shares of common stock of
which 1,002 options are available for future grant as of April 30, 1996.
The third plan, established in 1994, provides for issuance of up to 200,000
shares of common stock of which 15,490 options are available for future
grant as of April 30, 1996.  The fourth plan, established in 1996, provides
for the issuance of up to 200,000 shares of common stock of which 100,000
options are available for future grant as of April 30, 1996.  Provisions of
the plans are similar.  Options may be granted at prices not less than the
fair market value at the date of grant and expire no later than ten years
after the date of grant.  A summary of changes in outstanding stock options
is as follows:

				       Shares under Option      Price Range

Outstanding at May 1, 1993                   184,250          $1.44 - $2.50
Granted                                      192,998          $1.44 - $2.50
Canceled                                     (32,000)         $1.62 - $2.12

Outstanding at April 30, 1994                345,248          $1.44 - $2.50
Granted                                      113,500          $1.44 - $2.50
Exercised                                    (25,886)         $1.50 - $2.12
Canceled                                     (10,124)         $1.62 - $2.12

Outstanding at April 30, 1995                422,738          $1.44 - $2.50
Granted                                      100,000               $3.37
Exercised                                    (29,200)         $1.50 - $2.12
Canceled                                    (  4,990)         $1.62 - $2.12

Outstanding at April 30, 1996                488,548          $1.44 - $3.37

Shares available for grant                   125,928

During 1995, warrants for 93,000 shares were issued in conjunction with the 
issuance of $4,650,000 of convertible senior subordinated debentures (Note 8).

During September 1986, shareholders approved the issuance of non-qualified
stock options to the former preferred shareholders enabling them to purchase
an aggregate of 1,000,000 shares of common stock at $4.75 per share, the
fair market value of the common stock at the date of grant.  The options
became exercisable at the rate of 20% per year on a cumulative basis
beginning in fiscal 1989 and had a duration of ten years.During 1994, the
Company repurchased the options for $100,000.  This amount was recorded as
general and administrative expense in the statement of income.


NOTE 12 - COMMITMENTS AND CONTINGENCIES:

United Petroleum Marketing Inc. and United Petroleum Realty Corp., a petroleum 
retailer and real estate company, initiated a suit against the Company
alleging damages of $2,395,000, claiming that the Company violated the
Agreement of Sale and various other agreements relating to the sale of
twenty-three gasoline stations in 1987.  This matter was settled in July
1996 and did not have a material adverse impact on the Company's financial
position, results of operations or cash flow.

The Company is subject to other legal proceedings and claims which have
arisen in the ordinary course of its business and have not been finally
adjudicated.  These actions, when concluded and determined, will not, in the
opinion of management, have a material adverse effect upon the financial
position of the Company.

On June 15, 1996, the Company opened a new full service facility in
Harborcreek, Pennsylvania.  As of April 30, 1996, the cumulative costs of
construction, included in construction in progress (Note 4) were
$4,724,000.  The total cost of this facility of approximately $7,500,000 was
financed through a combination of cash generated from operations and bank
financing (Note 7).

NOTE 13 - RELATED PARTY TRANSACTIONS:

The Company had a long-term contract with a petroleum distributor owned by a 
shareholder director for the supply of gasoline and diesel fuel to certain
motor plazas.  The contract expired December 31, 1995.  However, the Company
continued to operate under a verbal agreement with similar terms throughout
1996.  Management expects to finalize a new long-term contract during 1997.
Purchases from this company were $23,710,000 in fiscal 1996, $18,833,000 in
fiscal 1995, and $18,228,100 in fiscal 1994.  At April 30, 1996 and 1995,
$717,900 and $568,600, respectively, were owed to this supplier under
contract terms calling for payment within fifteen days.

The Maybrook, New York motor plaza is leased from a realty company owned by
two individuals, one of whom is a shareholder director of the Company.  The
lease covers a period through March 2004 at which time the Company has the
option to purchase the facility for $3,500,000.  Annual rentals under the
lease are $450,000.

The Company pays a shareholder director, fees and bonuses for consulting,
management and other services rendered to the Company.  These fees and
bonuses amounted to approximately $202,600, $204,800, and $239,000 for the
years 1996, 1995, and 1994, respectively.

Item 8. Financial Statement and Supplementary Data

	A capsule summary of the Company's unaudited quarterly net sales,
gross profit, net income and earnings per share for the years ended
April 30, 1996, 1995 and 1994 is presented below.

		  First        Second       Third      Fourth         Total
	   1996   Quarter      Quarter      Quarter    Quarter         Year 
Net Sales      $38,126,668  $39,619,638  $40,168,832 $47,249,253 $165,164,391
Gross Profit   $ 9,730,038  $ 9,764,317  $ 9,522,040 $10,126,302 $ 39,142,697
Net Income     $   620,267  $   601,363  $   267,180 $   201,690 $  1,690,500

Net Income Per Share
  Primary      $      0.12  $      0.11  $      0.05 $      0.04 $       0.32
  Fully
  Diluted      $      0.10  $      0.09  $      0.05 $      0.04 $       0.28

		 First        Second       Third      Fourth        Total
	1995     Quarter      Quarter      Quarter    Quarter       Year 
Net Sales     $38,175,726  $39,075,621  $37,529,063 $38,486,669 $153,267,079
Gross Profit  $ 9,778,327  $10,092,832  $ 9,246,917 $ 9,119,623 $ 38,237,699
Net Income    $   561,250  $   714,111  $   286,917 $   327,754 $  1,890,032

Net Income Per Share
  Primary     $      0.11  $      0.14  $      0.05  $     0.06 $       0.36
  Fully
  Diluted     $      0.11  $      0.14  $      0.05  $     0.06 $       0.34

		  First        Second      Third      Fourth       Total
	1994      Quarter      Quarter     Quarter    Quarter       Year 
Net Sales      $34,380,334  $34,574,038  $32,661,421 $35,959,882 $137,575,675
Gross Profit   $ 8,971,090  $ 8,732,120  $ 7,812,943 $ 9,094,240 $ 34,610,393
Net Income Before Cumulative Effect of Change in an Accounting
 Principle     $   555,277  $   523,361  $   101,761 $   277,214 $  1,457,613
Change in Accounting
 Principle     $   (99,735) $         0  $         0  $        0 $    (99,735)
Net Income     $   455,542  $   523,361  $   101,761  $  277,214 $  1,357,878

Net Income Per Share Before Cumulative Effect of Change in an Accounting
 Principle     $      0.11  $      0.10  $      0.02  $     0.05 $       0.28
Change in Accounting
 Principle     $     (0.02) $      0.00  $      0.00  $     0.00 $      (0.02)
Net Income Per Share
  Primary      $      0.09  $      0.10  $      0.02  $     0.05 $       0.26
  Fully
  Diluted      $      0.09  $      0.10  $      0.02  $     0.05 $       0.26



Item 9. Disagreements on Accounting and Financial Disclosure

	Not Applicable


PART III


Item 10.        Directors and Executive Officers of Registrant

	The information required by this item is incorporated herein by
reference to the Company's proxy statement, to be issued in connection with
the Annual Meeting of Shareholders of the Company to be held October 22,
1996, under "Election of Directors".

Item 11.        Executive Compensation

	The information required by this item is incorporated herein by
reference to the Company's proxy statement, to be issued in connection with
the Annual Meeting of Shareholders of the Company to be held October 22,
1996, under "Compensation of the Directors and Executive Officers".

Item 12.        Security Ownership of Certain Beneficial Owners and Management

	The information required by this item is incorporated herein by
reference to the Company's proxy statement, to be issued in connection with
the Annual Meeting of Shareholders of the Company to be held October 22,
1996, under "Principal Holders of Voting Securities" and "Election of
Directors".

Item 13.        Certain Relationships and Related Transactions

	The information required by this item is incorporated herein by
reference to the Company's proxy statement, to be issued in connection with
the Annual Meeting of Shareholders of the Company to be held October 22,
1996, under "Certain Relationships and Related Transactions" or
"Compensation of Directors and Executive Officers" and "Election of Officers".



PART IV

Item 14. Exhibits, Financial Statement Schedules on Form 10-K

Item 14(a)(1), 14(a)(2) and 14(d):

	The following financial statement and financial statement schedules
	are filed as a part of Item 8 of this Report:

	Report of Independent Accountants

	Balance Sheet for the years ended April 30, 1996 and 1995

	Statement of Income for the years ended April 30, 1996, 1995 and 1994

	Statement of Cash Flows for the years ended April 30, 1996, 1995 and
	1994

	Notes to Financial Statements

	Selected Quarterly Financial Information (Unaudited)

	All other schedules are not submitted because they are not
applicable or not required under Regulation S-X or because the required
information is included in the financial statements or notes thereto.

Item 14(b):

	Not Applicable

Item 14(a)(3) and 14(c):

	See Index to ExhibitsINDEX TO EXHIBITS

 (3)    Articles of Incorporation and By-laws

		Exhibit 3-a and exhibit 3-b to the Company's Registration
Statement on Form S-18, File No. 33-7870-NY are incorporated herein by
reference with respect to the Restated Certificate of Incorporation and
By-laws of the Company.

		3-c     Certificate of Amendment of Certificate of
Incorporation changing the name of the Corporation, is incorporated herein by
reference to Exhibit 3-c ofthe Company's report on Form 10-K
dated July 27, 1993.

 (4)    Instruments defining the rights of security holders, including
indentures

	The Exhibits referenced under (3) of this Index to Exhibits are
incorporated herein by reference.

	Exhibit 4-a, Form of Common Stock Certificate, to the Company's
Registration Statement on Form S-18, File No. 33-7870-NY is incorporated
herein by reference with respect to instruments defining the rights of
security holders.

	Exhibit 4-c, Form of Indenture dated as of January 24, 1995, between 
Travel Ports of America, Inc. and American Stock Transfer and Trust Company, 
as Trustee, with respect to up to $5,000,000 principal amount of 8.5% 
Convertible Senior Subordinated Debentures due January 15, 2005 is 
incorporated by reference to Exhibit 4-c to the Company's Current Report on 
Form 8-K dated February 15, 1995.

	Exhibit 4-d, Form of Warrant to purchase Common Stock is
incorporated by reference to Exhibit 4-d to the Company's Current Report on
Form 8-K dated February 15, 1995.

 (9)    Voting trust agreements

		None

(10)    Material contracts

10.1     The following material contracts are incorporated herein by reference 
to the Company's Registration Statement on Form S-18, File No. 33-7870-NY:

10-a    Employee Incentive Stock Option Plan

10-b    Lease dated as of March 1, 1980, between the Company and Livingston
County Industrial Development Agency for the Dansville, New York facility.

10-c    Sublease dated as of March 30, 1984, between the Company and
Maybrook Realty for the Maybrook, New York facility.

10-d    Sublease dated March 14, 1984, between the Company and Ryder
Truckstops, Inc. ("Ryder") for part of the Mahwah, New Jersey facility.

10-e    Sublease dated March 14, 1984, between the Company and Ryder for
part of the Mahwah, New Jersey facility.

10-f    Lease dated February 1, 1973, between Truckstop Corporation of
America, Inc. ("TCA") and E. Elwood Moore and Francis Moore, together with
Assignments to the Company, dated March 14, 1984 for part of the Mahwah,
New Jersey facility.

10-u    Unbranded Distillate Sales Agreement dated January 2, 1986, between
the Company and W.W. Griffith Oil Co., Inc.

10-v    Purchase and Sales Contract for the Belmont, New York facility dated 
February 7, 1986, between the Company and W.W. Griffith Oil Co., Inc.

10.2    Lease, dated December 1, 1988, amended January 10, 1989, between the
Company and Christ T. Panos is incorporated herein by reference to Exhibit 2
(b) and (c) to the Company's Current Report on Form 8-K dated January 20,
1989, as amended by Form 8-K dated March 21, 1989.

10.3    Real estate mortgage dated January 5, 1989, executed and delivered
by the Company as security for the Mortgage payable to Fleet Bank N.A. is
incorporated herein by reference to Exhibits 2 (n), 2 (p) and 2 (q) to the
Company's Amended Current Report on Form 8-K dated March 21, 1989.

10.4    Mortgage Agreement dated December 1989 executed and delivered by the
Company as security for the Mortgage payable to Fleet Bank N.A. relating to
the construction of the Greencastle, Pennsylvania facility is incorporated
herein by reference to Exhibit 10 (e) of the Company's report on Form 10-K
dated August 10, 1990.

10.5    Credit Agreement dated June 1988 executed and delivered by the
Company as security for the Mortgage payable to Fleet Bank N.A. is
incorporated herein by reference to Exhibit 10 (f) of the Company's report
on Form 10-K dated August 10, 1990.

10.6    Term Loan Note dated January 28, 1991, executed and delivered by the
Company as security for the Mortgage payable to Fleet Bank N.A. is
incorporated herein by reference to Exhibit 4 (c) of the Company's report on
Form 10-Q dated March 14, 1991.

10.7    1991 Employee Incentive Stock Option Plan is incorporated herein by
reference to Appendix "A" of the Proxy Statement issued for the October 29,
1991, Annual Meeting of Stockholders.

10.8    Term Loan Note dated July 29, 1992, executed and delivered by the
Company as security for the Mortgage payable to First Eastern Bank is
incorporated herein by reference to Exhibit 10-j of the Company's report on
Form 10-K dated July 27, 1993.  This Exhibit replaces the commitment letter
of February 3, 1992, from First Eastern Bank for a term loan that was
incorporated as Exhibit 10-j of the Company's report on Form 10-K dated
July 23, 1992.

10.9    1993 Employee Incentive Stock Option Plan is incorporated herein by
reference to Appendix "A" of the Proxy Statement issued for the October 26,
1993, Annual Meeting of Stockholders.

10.10   Lease dated May 31, 1991 and amended June 17, 1992, between the
Company and Townline Associates is incorporated herein by reference to
Exhibit 10.10, page 50 of the Company's report on Form 10-K dated July 27,
1994.

10.11   Lease dated November 20, 1987, amended April 21, 1993, and April 29,
1994, between the Company and Siegel Limited Partnership is incorporated
herein by reference to Exhibit 10.11, page 91 of the Company's report on
Form 10-K dated July 27, 1994.

10.12   Term Loan Note dated June 30, 1994, executed and delivered by the
Company as security for the Mortgage payable to Fleet Bank of New York is
incorporated herein by reference to Exhibit 10.12, page 120 of the Company's
report on Form 10-K dated July 27, 1993.

10.13   Restated and Amended Credit Agreement, Revolving Line Note and Term
Loan Note, all dated September 29, 1994, executed and delivered by the
Company to Fleet Bank of New York is incorporated herein by reference to
Exhibit 10.13, page 14 of the Company's report on Form 10-Q dated November
28, 1994.

10.14   1995 Employee Incentive Stock Option Plan is incorporated herein by
reference to Appendix "A" of the Proxy Statement issued for the October 24,
1995, Annual Meeting of Stockholders.

10.15   Restated and Amended Credit Agreement, Revolving Line Note and Term
Loan Note, all dated December 21, 1995, executed and delivered by the
Company to Fleet Bank of New York is incorporated herein by reference to
Exhibit 10.14, page 16 of the Company's report on Form 10-Q dated March 8,
1996.

10.16   Lease dated February 16, 1996 between the Company and Baltimore Port
Truck Plaza Limited Partnership, Truck Ex. Inc. and Travel Plaza I, Inc. is
incorporated herein by reference to Exhibits beginning on page 69 of the
Company's report on Form 10-Q dated March 8, 1996.

(11)    Statement re computation of per share earnings

	Computation of Per Share Earnings is set forth in Exhibit (11) on
page 45 of this report.

(12)    Statement re computation of ratios

		Not applicable

(13)    Annual report to security holders

		Not applicable

(16)    Letter re change in certifying accountant

		Not applicable

(18)    Letter re change in accounting principles

		Not applicable

(19)    Previously unfiled documents

		None

(21)    Subsidiaries of Registrant

		Exhibit (21) on page 46 of this report.

(22)    Published report regarding matters submitted to vote of  security
	holders

		None

(23)    Consents of experts and counsel

		Exhibit (23) on page 47 of  this report.

(24)    Power of Attorney

		Not applicable

(27)    Financial Data Schedule

		Exhibit (27) on page 49 of this report.

(28)    Information from reports furnished to state insurance  regulatory
	agencies

		None

(99)    Additional exhibits

		None

Exhibit 11

Computation of Primary Per Share Earnings

	     Total Options                                   Common
	      Below Market   Average         Average        Equivalent
Quarter Ended   Price       Option Price   Market Price      Shares 
7/31/95        420,738        $1.87           $2.65         123,847

10/31/95       492,748        $2.19           $3.71         201,718

1/31/96        388,548        $1.89           $2.58         103,881

4/30/96        386,548        $1.89           $2.37          78,767

Total of Four Quarters                                      508,213
   
Average common stock equivalents outstanding during year
ended 4/30/96                                               127,053
Average number of shares outstanding during year
ended 4/30/95                                             5,239,124
Total weighted average shares outstanding                 5,366,177

Net Income for year ended 4/30/96                         1,690,500

Net Income per common and common equivalent shares             $.32





Computation of Fully Diluted Per Share Earnings

		Total Options                                   Common
		Below Market       Average         Ending      Equivalent
Quarter Ended      Price          Option Price  Market Price    Shares 
7/31/95           420,738           $1.87           $2.88       147,082

10/31/95          585,748           $2.41           $3.71       204,475

1/31/96           388,548           $1.89           $2.58       103,881

4/30/96           386,548           $1.89           $2.50        94,771

Total of Four Quarters                                          550,209


Average common stock equivalents outstanding during year 
ended 4/30/96                                                    137,552
Common stock equivalents due to assumed conversion of
  convertible debentures                                       1,550,000
Average number of shares outstanding during year ended 4/30/95 5,239,124
Total weighted average shares outstanding                      6,926,676


Net Income for year ended 4/30/96                             $1,690,500
Interest on 8.5% convertible debentures, after tax               237,150
							      $1,927,650

Net Income per common and common equivalent shares                  $.28





Exhibit 21

Subsidiaries of the Registrant for the year ended April 30, 1996

	The Company has no parent. As of April 30, 1992, all subsidiaries
have filed for certificates of dissolution and all activity has been
recorded by the Company for the year ended April 30, 1996.


Exhibit 23

Consent of Independent Accountants

	We hereby consent to the incorporation by reference in the Prospectus 
constituting part of the Registration Statement on Form S-3 (No. 33-7870-NY) 
of Travel Ports of America, Inc. of our report dated June 28, 1996, appearing 
on page 22 of this Form 10-K.






PRICE WATERHOUSE LLP

Rochester, New York 14604
July 25, 1996





SIGNATURES

	Pursuant to the requirements of Section 13 or 15(d) of the
Securities Exchange Act of 1934, Travel Ports of America, Inc., has duly
caused this report to be signed on its behalf by the undersigned thereunto
duly authorized.

						TRAVEL PORTS OF AMERICA, INC.

						   By: /S/ John M. Holahan      
July 25, 1996                                       John M. Holahan, President
						

	Pursuant to the requirements of the Securities Exchange Act of 1934,
this report has been signed by the following persons in the capacities and
on the date indicated below.

	Signature                    Title                     Date

/S/ E. Philip Saunders        Chairman of the Board and
E. Philip Saunders            Chief Executive Officer         July 25, 1996


/S/ John M. Holahan           President and Chief             July 25, 1996
John M. Holahan               Operating Officer


/S/ William Burslem III       Vice President, Secretary and
William Burslem III           and Chief Financial Officer    July 25, 1996


/S/ William A. DeNight          Director                     July 25, 1996
William A. DeNight


/S/ John O. Eldredge            Director                     July 25, 1996
John O. Eldredge


/S/ Dante Gullace               Director                     July 25, 1996
Dante Gullace


/S/ John F. Kendall             Director                     July 25, 1996
John F. Kendall




<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          APR-30-1996
<PERIOD-END>                               APR-30-1996
<CASH>                                       1,667,062
<SECURITIES>                                         0
<RECEIVABLES>                                4,414,161
<ALLOWANCES>                                   208,000
<INVENTORY>                                  5,333,829
<CURRENT-ASSETS>                            12,839,478
<PP&E>                                      56,176,478
<DEPRECIATION>                              20,199,678
<TOTAL-ASSETS>                              55,278,604
<CURRENT-LIABILITIES>                       13,364,085
<BONDS>                                     26,934,257
                                0
                                          0
<COMMON>                                        52,391
<OTHER-SE>                                  14,033,671
<TOTAL-LIABILITY-AND-EQUITY>                55,278,604
<SALES>                                    165,164,391
<TOTAL-REVENUES>                           165,164,391
<CGS>                                      126,021,694
<TOTAL-COSTS>                              126,021,694
<OTHER-EXPENSES>                            34,274,875
<LOSS-PROVISION>                                50,994
<INTEREST-EXPENSE>                           2,520,728
<INCOME-PRETAX>                              2,884,500
<INCOME-TAX>                                 1,194,000
<INCOME-CONTINUING>                          1,690,500
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 1,690,500
<EPS-PRIMARY>                                      .32
<EPS-DILUTED>                                      .28
        

</TABLE>


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