Travel Services International, Inc.
Ticker:TRVL 4701 Sangamore Road, Suite P15
Exchange:NASDAQ-National Market Bethesda, MD 20816
Industry:Transportation (SIC Code 4724) (301) 320-7811

Offering Information
Type of Shares:Common Shares Filing Date:5/14/97
U.S. Shares:2,500,000 Offer Date:7/22/97
Non-U.S. Shares:0 Filing Range:$11.00 - $13.00
Primary Shares:2,500,000 Offer Price:$14.00
Secondary Shares:0 Gross Spread:$0.98
Offering Amount: $30,000,000 Selling:$0.56
Expenses: - Reallowance:$0.10
Shares Out After:8,463,892

Primary Underwriting Group
ManagerTierPhone
Montgomery SecuritiesLead Manager (415) 627-2100

Legal Counsel, Auditor and Registrar
Issuer's Law Firm: Akin, Gump, Strauss, Hauer & Feld
Bank's Law Firm: Fulbright & Jaworski
Auditor: Arthur Andersen
Registrar/Transfer Agent: American Stock Transfer & Trust Co

Selected Financial Data

Dollar amounts in U.S. millions except for per share data
Full Year
Audited
Income
Latest
Unaudited
Income
Prior
Unaudited
Income
Balance
Sheet
12/31/96 12/31/96
Revenue:$53.03Assets:$50.83
Net Income:$2.83Curr Assets:
EPS:$0.43Liabilities:$38.52
Prior EPS:Curr Liabilities:
Cash Flow/Oper:Equity:$12.31
Cash Flow/Fin:Cash:
Cash Flow/Inv:

Business Description
The company was established to create the leading single source distributor of specialized leisure travel services to both travel agents and travelers. The company is a specialized distributor of travel services providing airline and cruise reservations. Unlike travel agents, specialized distributors such as the Founding Companies focus on a single segment of the travel service industry and thus provide a greater level of expertise with respect to their segments. Specialized distributors offer travel providers, such as airlines, cruise lines and auto rental companies, an alternative distribution channel through which significant amounts of capacity are sold in return for preferential pricing. Through consolidation of specialized distributors, the company will be able to offer both travel agents and travelers a single source of competitively priced services and extensive expertise within and across multiple leisure travel segments. The Founding Companies are specialized distributors of the following leisure travel services: domestic airline reservations, international airline reservations, cruise vacations and European auto rentals.

Use of Proceeds
The proceeds from the proposed offering will be used to pay the cash portion of the purchase price for the Founding Companies and general corporate purposes including future acquisitions.

©1997 IPO Data Systems, Inc. - All rights reserved.