[American Tire Distributors Logo]

Reconciliation of income from continuing operations to EBITDA:

	For the Quarter Ended
	March 29, 2003		March 30, 2002
	in thousands
Income from continuing operations	$	986	$	29,353
Interest expense, net		3,756		6,329
Provision for income taxes		658		19,576
Depreciation and amortization other intangibles		1,759		2,093
Gain on repurchase of Series D Senior Notes		—		(49,965	)
EBITDA	$	7,159	$	7,386

EBITDA includes earnings from continuing operations before interest, taxes, depreciation and amortization and gain on repurchase of Series D Senior Notes and should not be considered an alternative to, or more meaningful than, net income or cash flow as determined in accordance with generally accepted accounting principles.