ADVANCE STORES CO INC
S-4/A, 1998-10-27
AUTO & HOME SUPPLY STORES
Previous: ADVANCE HOLDING CORP, S-4/A, 1998-10-27
Next: EQCC HOME EQUITY LOAN TRUST 1998-1, 8-K, 1998-10-27



<PAGE>
 

================================================================================
        
    As filed with the Securities and Exchange Commission on October 27, 
1998          
                                    Registration Nos. 333-56013 and 333-56013-01

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                  -----------
                                                                    
                                AMENDMENT NO. 3          
                                       TO
                                    FORM S-4
                             REGISTRATION STATEMENT
                                     Under
                           The Securities Act of 1933
                                  -----------
                            ADVANCE STORES COMPANY,
                                  INCORPORATED
             (Exact name of registrant as specified in its charter)
<TABLE>
<S>                                        <C>                              <C>
             Virginia                          5531                      54-0118110
(State or other jurisdiction of      (Primary Standard Industrial          (Employer
incorporation or  organization)      Classification Code Number)       Identification No.) 
</TABLE>
                               5673 Airport Road
                            Roanoke, Virginia 24012
                                 (540) 362-4911
    (Address, including zip code, and telephone number, including area code,
                  of registrant's principal executive offices)
                                  -----------
                        See Table of Co-Registrant below
                                  -----------
                               J. O'Neil Leftwich
                           Senior Vice President and
                Chief Financial Officer, Secretary and Treasurer
                      Advance Stores Company, Incorporated
                               5673 Airport Road
                            Roanoke, Virginia  24012
                                 (540) 362-4911
 (Name, address, including zip code, and telephone number, including area code,
                             of agent for service)
                                  -----------
                                   COPIES TO:

                           Cynthia M. Dunnett, Esq.
                              Riordan & McKinzie
                            300 South Grand Avenue
                                  29th Floor
                        Los Angeles, California  90071
                                  -----------
        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:
   As soon as practicable after the Registration Statement becomes effective.

     If the securities being registered on this Form are being offered in
connection with the formation of a holding company and there is compliance with
General Instruction G, check the following box:   [ ]

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

     If this form is a post-effective amendment filed pursuant to Rule 462(d)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. [ ]
                                  -----------
     THE REGISTRANT AND THE CO-REGISTRANT HEREBY AMEND THIS REGISTRATION
STATEMENT ON SUCH DATE OR DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE
UNTIL THE REGISTRANT AND THE CO-REGISTRANT SHALL FILE A FURTHER AMENDMENT WHICH
SPECIFICALLY STATES THAT THIS REGISTRATION STATEMENT SHALL THEREAFTER BECOME
EFFECTIVE IN ACCORDANCE WITH SECTION 8(a) OF THE SECURITIES ACT OF 1933 OR UNTIL
THIS REGISTRATION STATEMENT SHALL BECOME EFFECTIVE ON SUCH DATE AS THE
SECURITIES AND EXCHANGE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(a), MAY
DETERMINE.
================================================================================
<PAGE>
 
                             TABLE OF CO-REGISTRANT
                             ----------------------

<TABLE>
<CAPTION> 
                                                                                                    I.R.S.
                                                                  PRIMARY STANDARD                 EMPLOYER
                     STATE OR OTHER JURISDICTION             INDUSTRIAL CLASSIFICATION           IDENTIFICATION
      NAME              OF INCORPORATION                            CODE NUMBER                     NUMBER
- ---------------------------------------------------------------------------------------------------------------
<S>                           <C>                                    <C>                          <C>
LARALEV, INC.(1)              Delaware                                6794                        51-0340295

__________________
(1)  Address, including zip code and telephone number, including      103 Foulk Road
 area code, of principal executive office of co-registrant.           Suite 200
                                                                      Wilmington, Delaware  19803
                                                                      (302) 427-0421
 
</TABLE>
<PAGE>
 
PROSPECTUS

                      Advance Stores Company, Incorporated

                             Offer to Exchange its
         10.25% Series B Senior Subordinated Notes due April 15, 2008,
              which have been registered under the Securities Act,
                       for any and all of its outstanding
          10.25% Series A Senior Subordinated Notes due April 15, 2008

  The Exchange Offer will expire at 5:00 P.M., New York City time, on    , 1998,
unless extended.

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


  Advance Stores Company, Incorporated (the "Company") hereby offers, upon the
terms and subject to the conditions set forth in this Prospectus (the
"Prospectus") and the accompanying Letter of Transmittal (the "Letter of
Transmittal" and together with this Prospectus, the "Exchange Offer"), to
exchange $1,000 principal amount of its 10.25% Series B Senior Subordinated
Notes due April 15, 2008 (the "Series B Notes") which have been registered under
the Securities Act of 1933, as amended (the "Securities Act"), pursuant to a
registration statement (the "Registration Statement") of which this Prospectus
is a part, for each $1,000 principal amount of its outstanding 10.25% Series A
Senior Subordinated Notes due April 15, 2008 (the "Series A Notes"), of which
$200.0 million principal amount is outstanding as of the date hereof.

  The Company will accept for exchange any and all validly tendered Series A
Notes prior to 5:00 P.M., New York City time, on                     , 1998,
unless extended (the "Expiration Date").  Series A Notes may be tendered only in
integral multiples of $1,000.  Tenders of Series A Notes may be withdrawn at any
time prior to 5:00 P.M., New York City time, on the Expiration Date.  The
Exchange Offer is not conditioned upon any minimum principal amount of Series A
Notes being tendered for exchange.  However, the Exchange Offer is subject to
certain customary conditions.  In the event the Company terminates the Exchange
Offer and does not accept for exchange any Series A Notes, the Company will
promptly return the Series A Notes to the holders thereof.  The Company will not
receive any proceeds from the Exchange Offer.  See "The Exchange Offer."

  The Series B Notes will be obligations of the Company evidencing the same debt
as the Series A Notes, and will be entitled to the benefits of the same
indenture (the "Indenture").  See "Description of Series B Notes".  The form and
terms of the Series B Notes are the same as the form and terms of the Series A
Notes in all material respects except that the Series B Notes have been
registered under the Securities Act and hence do not include certain rights to
registration thereunder and do not contain transfer restrictions or terms with
respect to the special interest payments applicable to the Series A Notes.  The
Series A Notes were issued on April 15, 1998 as part of the transactions
comprising the Recapitalization (as defined herein) to the Initial Purchasers
(as defined herein) pursuant to an offering exempt from registration under
Section 4(2) of the Securities Act.  The Initial Purchasers subsequently resold
the Series A Notes in reliance on the exemption available under Rule 144A under
the Securities Act.  The Series A Notes have not been registered under the
Securities Act, are subject to certain restrictions on transfer (including who
may purchase the Series A Notes) and may not be offered or sold except pursuant
to an exemption from, or in a transaction not subject to, the registration
requirements of the Securities Act.  See "The Exchange Offer".

                                                   (Continued on following page)

   THIS PROSPECTUS AND THE LETTER OF TRANSMITTAL ARE FIRST BEING MAILED TO
HOLDERS OF THE SERIES A NOTES ON                         , 1998.
    
  SEE "RISK FACTORS" ON PAGE 20 FOR INFORMATION THAT SHOULD BE CONSIDERED IN
CONNECTION WITH THIS EXCHANGE OFFER.     

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

    THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
       AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS
         THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
            COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS
                PROSPECTUS.  ANY REPRESENTATION TO THE CONTRARY
                             IS A CRIMINAL OFFENSE.

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

           THE DATE OF THIS PROSPECTUS IS                     , 1998.
<PAGE>
 
(Continuation of cover page)


     The Series B Notes are being offered hereunder in order to satisfy certain
obligations of the Company under the Registration Rights Agreement, dated as of
April 15, 1998 (the "Exchange Offer Registration Rights Agreement"), by and
among the Company, the Guarantor (as defined) and the Initial Purchasers, a copy
of which has been filed as an exhibit to the Registration Statement of which
this Prospectus is a part.  The Exchange Offer is intended to satisfy the
Company's obligations under the Exchange Offer Registration Rights Agreement to
register the Series A Notes under the Securities Act.  Once the Exchange Offer
is consummated, the Company will have no further obligations to register any of
the Series A Notes not tendered by the holders of the Series A Notes (the
"Holders") for exchange.  See "Risk Factors--Consequences to Non-Tendering
Holders of Series A Notes".

     Based on interpretations by the staff of the Securities and Exchange
Commission (the "Commission") set forth in several no-action letters to third
parties, the Company believes that the Series B Notes issued pursuant to the
Exchange Offer in exchange for Series A Notes may be offered for resale, resold
and otherwise transferred by holders thereof without compliance with the
registration and prospectus delivery provisions of the Securities Act. However,
any Holder who is an "affiliate" of the Company, any Holder who intended to
participate in the Exchange Offer for the purpose of distributing the Series B
Notes or any broker-dealer who acquired Series A Notes directly from the Company
(i) cannot rely on the interpretation by the staff of the Commission set forth
in the above referenced no-action letters, (ii) cannot tender its Series A Notes
in the Exchange Offer, and (iii) must comply with the registration and
prospectus delivery requirements of the Securities Act in connection with any
sale or transfer of the Series A Notes, unless such sale or transfer is made
pursuant to an exemption from such requirements.  See "Risk Factors--
Consequences to Non-Tendering Holders of Series A Notes".  In addition, each
broker-dealer that receives Series B Notes for its own account pursuant to the
Exchange Offer must acknowledge that it will deliver a prospectus in connection
with any resale of such Series B Notes.  The Letter of Transmittal states that
by so acknowledging and by delivering a prospectus, a broker-dealer will not be
deemed to admit that it is an "underwriter" within the meaning of the Securities
Act.  This Prospectus, as it may be amended or supplemented from time to time,
may be used by a broker-dealer in connection with resales of Series B Notes
received in exchange for Series A Notes where such Series A Notes were acquired
by such broker-dealer as a result of market-making activities or other trading
activities and not acquired directly from the Company.  The Company has agreed
that for a period of 180 days after the Expiration Date, it will make this
Prospectus available to any broker-dealer for use in connection with any such
resale.  See "Plan of Distribution."  EXCEPT AS DESCRIBED IN THIS PARAGRAPH,
THIS PROSPECTUS MAY NOT BE USED FOR AN OFFER TO RESELL, RESALE OR OTHER TRANSFER
OF SERIES B NOTES.

     Series A Notes were initially represented by two Global Series A Notes (as
defined herein) in fully registered form, each registered in the name of a
nominee of The Depository Trust Company ("DTC"), as depository.  The Series B
Notes exchanged for Series A Notes represented by the Global Series A Notes may
be initially represented by one or more global securities ("Global Series B
Note") in fully registered form, each registered in the name of the nominee of
DTC.  The Global Series B Note will be exchangeable for Series B Notes in
registered form, in denominations of $1,000 and integral multiples thereof as
described herein.  The Series B Notes in global form will trade in The
Depository Trust Company's Same-Day Funds Settlement System, and secondary
market trading activity in such Series B Notes will therefore settle in
immediately available funds.  See "Description of Series B Notes--Form,
Denomination and Book-Entry Procedures".

     The Series B Notes will bear interest at a rate equal to 10.25% per annum
from their date of issuance. Interest on the Series B Notes is payable semi-
annually on April 15 and October 15 of each year, commencing October 15, 1998.
Holders whose Series A Notes are accepted for exchange will receive, in cash,
accrued interest thereon to, but not including, the date of issuance of the
Series B Notes.  Such interest will be paid with the first interest payment on
the Series B Notes.  Interest on the Series A Notes accepted for exchange will
cease to accrue interest upon cancellation of the Series A Notes and issuance of
the Series B Notes.

                                       i

                                                   (Continued on following page)
<PAGE>
 
(Continuation of cover page)

     The Series B Notes will be redeemable at the option of the Company, in
whole or in part, at any time on or after April 15, 2003, at the redemption
prices set forth herein plus accrued interest and Liquidated Damages to the date
of redemption.  In addition, at any time prior to April 15, 2001 the Company may
redeem up to 35% of the initially outstanding aggregate principal amount of the
Series B Notes at a redemption price equal to 110.25% of the principal amount
thereof, plus accrued and unpaid interest and Liquidated Damages, if any,
thereon to the date of redemption with the net proceeds of one or more Equity
Offerings (as defined); provided that, in each case, at least 65% of the
initially outstanding aggregate principal amount of the Series B Notes remains
outstanding immediately after the occurrence of any such redemption; and
provided further, that such redemption shall occur within 90 days of the date of
the closing of such Equity Offering.  See "Description of Series B Notes--
Optional Redemption."  Upon the occurrence of a Change of Control, each holder
of Series B Notes will have the right to require the Company to repurchase all
or any part of such holder's Series B Notes at an offer price in cash equal to
101% of the aggregate principal amount thereof plus accrued and unpaid interest
and Liquidated Damages, if any, thereon to the date of purchase.  See
"Description of Series B Notes--Repurchase at the Option of Holders--Change of
Control."  There can be no assurance that, in the event of a Change of Control,
the Company would have sufficient funds to purchase all Series B Notes tendered.
See "Risk Factors--Possible Inability to Purchase Series B Notes upon Change of
Control."
    
     The Series A Notes are, and the Series B Notes will be, general unsecured
obligations of the Company and will rank subordinate in right of payment to all
existing and future Senior Debt (as defined herein).  Because the Series B Notes
will be senior subordinated obligations, the Company is not permitted to issue
any other indebtedness which is subordinate to any Senior Debt unless such other
indebtedness is pari passu or subordinated to the Series B Notes.  The Series B
Notes will be effectively subordinated to any secured indebtedness of the
Company.  The Series B Notes will be unconditionally guaranteed, on a senior
subordinated basis by each Restricted Subsidiary (as defined herein) of the
Company that guarantees any other indebtedness of the Company or any Restricted
Subsidiary (each, a "Guarantor").  The Subsidiary Guarantees will be general
unsecured obligations of the Guarantors and will rank subordinate in right of
payment to all existing and future Senior Debt of the Guarantors.  Because the
Subsidiary Guarantees will be senior subordinated obligations, the Guarantors
are not permitted to issue any other indebtedness which is subordinated to
Senior Debt unless such other indebtedness is pari passu or subordinated to the
Subsidiary Guarantees.  As of July 18, 1998, the Company had outstanding Senior
Debt of $135.0 million, no pari passu indebtedness and secured indebtedness of
$135.0 million, and the Guarantor had no Senior Debt other than its guarantee
under the New Credit Facility.     

     Prior to this offering, there has been no public market for the Series A
Notes.  Following completion of the Exchange Offer, the Company does not intend
to list the Series B Notes on a national securities exchange or to seek approval
for quotation through the Nasdaq National Market.  The Initial Purchasers have
informed the Company that they currently intend to make a market in the Series B
Notes.  However, the Initial Purchasers are not obligated to do so and any such
market making may be discontinued at any time without notice.  Therefore, no
assurance can be given as to whether an active trading market will develop or be
maintained for the Series B Notes. As the Series A Notes were issued and the
Series B Notes will be issued to a limited number of institutions who typically
hold similar securities for investment, the Company does not expect that an
active public market for the Series B Notes will develop.  In addition, resales
by certain holders of the Series A Notes or the Series B Notes of a substantial
percentage of the aggregate principal amount of such notes could constrain the
ability of any market maker to develop or maintain a market for the Series B
Notes.  To the extent that a market for the Series B Notes should develop, the
market value of the Series B Notes will depend on prevailing interest rates, the
market for similar securities and other factors, including the financial
condition, performance and prospects of the Company. Such factors might cause
the Series B Notes to trade at a discount from face value.  See "Risk Factors--
Lack of a Public Market for the Series B Notes."  The Company has agreed to pay
the expenses of the Exchange Offer.

     THIS PROSPECTUS DESCRIBES CERTAIN DOCUMENTS WHICH ARE NOT PRESENTED HEREIN
OR DELIVERED HEREWITH. THESE DOCUMENTS ARE AVAILABLE UPON REQUEST FROM THE CHIEF
FINANCIAL OFFICER, ADVANCE STORES COMPANY, INCORPORATED, 5673 AIRPORT ROAD,
ROANOKE, VIRGINIA 24012, TELEPHONE NUMBER (540) 362-4911.

                                      ii
<PAGE>
 
                             AVAILABLE INFORMATION

     The Company has filed with the Commission a registration statement on Form
S-4 (together with all amendments thereto, the "Registration Statement") under
the Securities Act for the registration of the Series B Notes offered hereby.
As permitted by the rules and regulations of the Commission, this Prospectus
does not contain all of the information set forth in the Registration Statement
and the exhibits and schedules thereto.  For further information with respect to
the Company and the Series B Notes offered hereby, reference is made to the
Registration Statement and to the exhibits and schedules filed therewith.  With
respect to each contract or other document filed with the Commission as an
exhibit to the Registration Statement, reference is made to the exhibit for a
more complete description of the matter involved, and any statement concerning
the contents of any such contract or other document shall be deemed qualified in
its entirety by such reference.

     Upon consummation of the Exchange Offer, the Company will be subject to the
informational requirements of the Securities Exchange Act of 1934, as amended,
and the rules and regulations promulgated thereunder (the "Exchange Act") for a
period following the effectiveness of the Registration Statement.  The
Registration Statement, the exhibits and schedules forming a part thereof and
the reports and other information filed by the Company with the Commission in
accordance with the Exchange Act may be inspected and copied at the public
reference facilities maintained by the Commission at Room 1024, Judiciary Plaza,
450 Fifth Street, N.W., Washington, D.C. 20549 and will also be available for
inspection and copying at the regional offices of the Commission located at 7
World Trade Center, 13th Floor, New York, New York 10048 and at Northwestern
Atrium Center, 500 West Madison Street, Suite 1400, Chicago, Illinois 60661.
Copies of such material may also be obtained upon written request from the
Public Reference Section of the Commission at 450 Fifth Street, N.W.,
Washington, D.C. 20549 at prescribed rates.  The Commission also maintains a
World Wide Web site (http://www.sec.gov) that contains reports, proxy and other
information regarding registrants that file electronically with the SEC.  While
any Series A Notes remain outstanding, the Company will make available, upon
request, to any holder and any prospective purchaser of the Series A Notes the
information required by Rule 144A(d)(4) under the Securities Act during any
period in which the Company is not subject to Section 13 or 15(d) of the
Exchange Act.  Any such request should be mailed to Advance Stores Company,
Incorporated, 5673 Airport Road, Roanoke, Virginia 24012.  Telephone requests
may be directed to the Chief Financial Officer at (540) 362-4911.

     The Indenture provides that, at any time after the consummation of the
Exchange Offer and for so long as any of the Series B Notes are outstanding, the
Company will file with the Commission the periodic reports required to be filed
with the Commission under the Exchange Act and make such reports available to
securities analysts and prospective investors upon their request, whether or not
required by the rules and regulations of the Commission.  The Company will also,
within 15 days of filing each such report with the Commission, provide the
Trustee and the holders of the Series B Notes with annual reports containing the
information required to be contained in Form 10-K promulgated under the Exchange
Act, quarterly reports containing the information required to be contained in
Form 10-Q promulgated under the Exchange Act, and from time to time such other
information as is required to be contained in Form 8-K promulgated under the
Exchange Act.  If the Commission does not accept such reports, for so long as
any Series B Notes remain outstanding, the Company will provide the information
required to be delivered pursuant to Rule 144A(d)(4) under the Securities Act to
holders of the Series B Notes and to securities analysts and prospective
investors upon their request.

                                      iii
<PAGE>
 
- --------------------------------------------------------------------------------
                                    SUMMARY

    
     The following is a summary of certain information contained elsewhere in
this Prospectus.  Reference is made to, and this summary is qualified in its
entirety by, the more detailed information and consolidated financial statements
and the unaudited pro forma consolidated financial data of the Company,
including the notes thereto, contained elsewhere in this Prospectus.  Unless the
context otherwise requires, the "Company" refers to Advance Stores Company,
Incorporated and its subsidiaries, and "Holding" refers to Advance Holding
Corporation, the Company's parent, and its subsidiaries, including the Company.
All references to a fiscal year refer to a year ending on the last Saturday
nearest December 31 for a stated year (e.g., "fiscal 1997" refers to the year
ended January 3, 1998).  Unless otherwise indicated, all references to non-
financial data are as of July 18, 1998.     

                                  THE COMPANY
    
     The Company is the second largest specialty retailer of automotive parts
and accessories in the United States (based on store count) and, as of July 18,
1998, had 909 stores in 17 states operating under the "Advance Auto Parts" name.
The Company has achieved significant growth through a focused store expansion
strategy of opening stores in new contiguous and selected existing markets.
Since accelerating its store expansion plan in 1992, the Company has grown from
the eighth largest to the second largest U.S. specialty retailer of automotive
parts (based on store count), increasing its store count from 223 to 909.  From
fiscal 1992 through fiscal 1997, the Company increased net sales, net income and
EBITDA, as adjusted for the Recapitalization, by a compound annual growth rate
of 29.3%, 22.2% and 28.4%, respectively.  See "--The Recapitalization" for a
description of the Recapitalization, footnote (4) to "--Summary Consolidated
Historical and Pro Forma Financial Data" for information with respect to EBITDA,
as adjusted for the Recapitalization and "--Summary Consolidated Historical and
Pro Forma Financial Data" for certain cash flow information.  In addition, the
Company has aggressively implemented its commercial delivery program to
penetrate the "do-it-for me" ("DIFM") segment of the automotive aftermarket. The
Company, which it believes is the largest automotive retailer in a majority of
its markets based on store count, has expanded from its original geographic base
of North Carolina, South Carolina, Tennessee and Virginia to also operate in
Alabama, Arkansas, Delaware, Florida, Georgia, Indiana, Kentucky, Maryland,
Michigan, Mississippi, Ohio, Pennsylvania and West Virginia.  For fiscal 1997,
net sales, net income and EBITDA, as adjusted for the Recapitalization, were
$848.1 million, $20.4 million and $68.2 million, respectively.     

     The Company believes that it has successfully established customer loyalty
in its markets by providing high levels of customer service, by offering an
extensive selection of brand name and quality private label products at
competitive prices and by creating strong name recognition, all of which are
reinforced by targeted regional advertising.  In addition, the Company believes
that its size provides numerous competitive advantages over smaller retail
chains and independent operators, which make up a majority of its competition.
These advantages include: (i) greater product availability, (ii) purchasing
economies, (iii) economies of scale with respect to advertising, distribution
and warehousing, and (iv) a greater number of convenient locations with longer
store hours.  The Company has expanded on these advantages by investing heavily
in employee training and information systems, which are designed to support the
Company's commitment to superior customer service.
    
     The automotive aftermarket is a highly fragmented industry with the top 10
retail chains accounting for approximately 10% of the industry's approximately
$78.0 billion in annual sales.  The Company believes that the industry is
consolidating as national and regional specialty retail chains gain market share
at the expense of smaller independent operators and less specialized mass
merchandisers.  The Company primarily serves the approximately $34.0 billion
retail "do-it-yourself" ("DIY") segment of the automotive aftermarket, which the
Company believes has historically been characterized by stable, recession-
resistant demand.  In addition, in 1996, the Company implemented a commercial
delivery program to capitalize on the approximately $44.0 billion commercial or
DIFM segment of the automotive aftermarket.  The Company has aggressively
implemented this program in 494 stores and expects to add approximately 45
stores to the program in the remainder of 1998. The Company serves its
commercial delivery customers from its existing store base, which allows the
Company to leverage its existing fixed costs and in-store personnel with minimal
capital outlay.     
- --------------------------------------------------------------------------------

                                       1
<PAGE>
 
- --------------------------------------------------------------------------------
    
RECENT DEVELOPMENTS     
        
     On August 17, 1998, the Company and Holding entered into an agreement (the
"Acquisition Agreement") to acquire Western Auto Supply Company ("Western
Auto"), a Delaware corporation and wholly owned subsidiary of Sears, Roebuck and
Co. ("Sears"), for $175.0 million and approximately 40% of the Common Stock of
Holding (the "Acquisition").  The Acquisition Agreement provides that (i)
Western Auto will be merged into a subsidiary of the Company, with such
subsidiary to become the surviving corporation, (ii) the issued and outstanding
shares of Western Auto will be converted into the right to receive in the
aggregate (a) $175.0 million and (b) 11,474,606 shares of Holding's Class A
common stock, $.01 par value per share, constituting approximately 40% of the
outstanding Common Stock of Holding.  FS&Co., Ripplewood, Nicholas F. Taubman
and the Taubman Trust (each as defined below) have committed to invest an
additional $70.0 million in equity to fund a portion of the cash purchase price
for Western Auto.  The Company intends that $115.0 million of the cash purchase
price and certain transaction costs will be funded through bank debt, which will
be incurred by the Company.  See "Description of the New Credit Facility."    
    
     Based in Kansas City, Missouri, Western Auto is a specialty retailer of
automotive parts and accessories and also maintains an extensive wholesale
dealer network.  As of August 17, 1998, Western Auto operated 590 stores in the
U.S. under the "Parts America" name and 40 stores primarily in Puerto Rico under
the "Western Auto" name that provide service as well as parts sales and operated
four distribution centers.     
    
     The combined entity will operate domestic retail stores under the "Advance
Auto Parts" name in most markets.  The wholesale dealer network and Puerto Rico
stores will continue to operate primarily under the "Western Auto" banner.  The
Company and Western Auto together will operate over 1,500 retail stores in 37
states, Puerto Rico and the U.S. Virgin Islands and will supply through its
wholesale distribution center approximately 775 "dealer" stores in 48 
states.     
    
     The Acquisition is expected to close by year end but there can be no
assurance that the Acquisition will be consummated.  See "Unaudited Pro Forma
Consolidated Financial Data," "Management's Discussion and Analysis of Financial
Condition and Results of Operations--Liquidity and Capital Resources" and the
historical financial statements of Western Auto included elsewhere in this
Prospectus.     

OPERATING STRATEGY

     The Company's operating strategy focuses on serving its customers and
capitalizing on its position as a leading automotive aftermarket retailer.  The
Company's key operating objectives are to:

     Provide Superior Customer Service.  The Company believes that its customers
place significant value on technical knowledge and service.  Due to increased
vehicle diversity and automotive parts proliferation, customers increasingly
rely on well-trained sales associates to offer knowledgeable assistance in
product selection and use. To serve this need, Company employees participate in
continuous training programs, including formal classroom workshops, seminars and
Automotive Service Excellence ("ASE") certification to build technical,
managerial and customer service skills.  In addition, the Company has customer
service measurement systems and recognition programs for division managers,
store managers, sales associates and other employees to measure and encourage
overall customer satisfaction.
    
     Offer Broad Selection of Quality Products.  The Company offers a broad
selection of brand name and quality private label automotive parts and other
products designed to cover a wide range of vehicles.  At the end of fiscal 1997,
substantially all of the Company's stores offered between 15,000 to 16,000 in-
store stock keeping units ("SKUs") supplemented by approximately 36,000 SKUs
available on a next-day delivery basis to substantially all of its stores
through the Company's Parts Delivered Quickly ("PDQ(R)") system.  The Company is
currently implementing an SKU expansion strategy such that, by the end of 1998,
the Company will offer to its customers on a same day basis a range of 20,000 to
21,000 SKUs in substantially all of its stores and approximately 100,000 SKUs
through its PDQ(R) system.  The store SKU expansion will be supported by (i) the
roll-out of "hub"      
- --------------------------------------------------------------------------------

                                       2
<PAGE>
 
- --------------------------------------------------------------------------------
    
stores with approximately 4,000 additional SKUs, which will generally be
available on an immediate or same day basis to other area stores, and (ii) daily
restocking of these additional SKUs. In addition, the Company has expanded the
PDQ(R) system with the opening of a master PDQ(R) facility which provides
approximately 70,000 SKUs and has the capacity to offer up to 200,000 SKUs. The
majority of the expanded SKUs will be replacement parts which generally have
higher gross margins than accessories and other products. The Company believes
that the SKU expansion program will be an important competitive advantage,
particularly with respect to the commercial delivery program.     

     Capitalize on Strong Vendor Relationships and Merchandising Expertise.  The
Company has consistently been able to negotiate lower product costs and improved
purchasing terms due to its ability to successfully grow its store base and
existing business.  These favorable purchasing relationships enable the Company
to employ an everyday low price strategy with an emphasis on being a price
leader in replacement parts.  The Company purchases from over 200 different
vendors with no single vendor accounting for 10% or more of purchases.  The
Company's merchandising staff focuses on offering customers a broad selection of
products displayed in a manner designed to enhance sales. The Company
continually measures store productivity and is able to rapidly roll out sales
enhancing displays or other merchandising changes to all of its stores.
    
       Employ Advanced Information Technology and Logistics Systems.  Since
1992, the Company has invested significantly in its information technology and
logistics systems to facilitate its rapid growth by enhancing customer service,
increasing in-stock SKUs and providing for a broad product selection with same
day or next day delivery. Use of these systems has helped to increase the
Company's average customer sale from $10.86 in fiscal 1992 to $14.28 in fiscal
1997.  In addition, these systems facilitate rapid expansion of the Company's
store base by improving operating efficiencies.  The Company has nearly
completed converting its distribution centers from a labor intensive system to a
technologically advanced, fully integrated system with real time software and
modern material handling equipment.  With these technological enhancements and
the opening of a fourth distribution center to be completed by early 1999, the
Company will be able to service over 1,600 stores.     

GROWTH STRATEGY

     As the Company pursues its expansion plan, management believes it will
continue to benefit from greater purchasing economies and an increased ability
to leverage advertising and logistics expenses.  The Company will continue to
focus on the following key areas in implementing its growth strategy.
    
     Continue New Store Growth.  The Company's new store growth strategy is
focused on penetrating targeted new geographic areas with multiple store
openings, while continuing to open additional stores in selected existing
territories to increase its market share.  The Company believes that the highly
fragmented nature of the retail automotive aftermarket industry allows it to
quickly establish itself in new markets and to increase its market penetration
in existing markets.  The Company opened 170 stores in 1997, 96 stores in 1998
and plans to open approximately 70 stores in the remainder of fiscal 1998.  To
further support its growth, the Company expects to begin television advertising
on a national basis in 1999.  The Company believes that its proven ability to
effectively select new markets and store locations and quickly open new stores
will allow it to substantially increase its store base in approximately five
years.     
    
     Pursue Acquisitions.  To augment its store growth strategy, the Company
intends to continue to pursue growth opportunities through selected acquisitions
where such acquisitions provide a quicker and more economic alternative to new
store openings.  The fragmented nature of the automotive aftermarket industry
creates significant acquisition opportunities in existing and new markets.  The
Company believes it can increase revenues and profitability of acquired stores
by leveraging its established infrastructure and improving stocking levels,
merchandising and customer service.  Since 1994, acquisitions have accounted for
approximately 10% of the Company's new store openings.  See "--Recent
Developments" for a description of the pending Acquisition.     

                                       3
<PAGE>
 
- --------------------------------------------------------------------------------
    
     Increase Commercial Sales. In 1996, the Company focused its marketing
efforts on expanding sales to the DIFM segment of the automotive aftermarket,
which the Company believes represents approximately 56% of the automotive
aftermarket.  Since 1996, the Company has added its commercial delivery program
to 494 stores.  Due to its success in rapidly building its commercial sales
program, which currently represents approximately 10% of sales, the Company will
continue to expand this program, including adding approximately 45 stores in the
remainder of 1998.  The Company serves its commercial delivery customers through
its existing store base which allows the Company to effectively leverage its
store-level costs.  Commercial delivery customers order parts via a telephone
call to a Company store, and orders are delivered usually in less than an hour
in a Company truck.  The Company's experience and market research indicate that
its broad selection of quality parts at competitive prices, knowledgeable sales
assistance, quick, accurate delivery, and the availability of credit are
important competitive advantages in serving the commercial delivery 
customer.     

     Grow Same Store Sales.  The Company believes that it can grow its same
store sales by (i) expanding product availability at the store level and through
the Company's PDQ(R) distribution system; (ii) continuing to implement its
commercial delivery program (as described above); and (iii) increasing name
recognition.  The Company believes that expanding its product offerings through
increased SKU availability will enhance sales by (a) decreasing the likelihood
of a lost sale due to not stocking an item and (b) attracting customers,
particularly commercial delivery customers, who require hard to find replacement
parts and brand names.  In addition, the Company believes that its market
penetration strategy and regional advertising will continue to build broad name
recognition and increase sales.

     The Company is incorporated in the Commonwealth of Virginia.  Its executive
offices are located at 5673 Airport Road, Roanoke, Virginia 24012 and its
telephone number is (540) 362-4911.
- --------------------------------------------------------------------------------

                                       4
<PAGE>
 
- --------------------------------------------------------------------------------
                              THE RECAPITALIZATION
    
     On April 15, 1998, Holding consummated its recapitalization pursuant to an
Agreement and Plan of Merger dated as of March 4, 1998 (the "Merger Agreement").
Nicholas F. Taubman and the Taubman Trust (the "Continuing Stockholders") and
certain Taubman family members were the only stockholders of Holding prior to
the Recapitalization.  The Continuing Stockholders initiated and controlled the
transaction process throughout the period prior to the Recapitalization.
Holding engaged in the Recapitalization in order to attract additional investors
while allowing the Continuing Stockholders to retain an equity interest in
Holding.  The Company engaged in actions that facilitated the Recapitalization
because it is a wholly owned subsidiary of Holding.  Management, other than
Nicholas F. Taubman, supported the transaction process as directed by the
Continuing Stockholders and the Board of Directors of the Company.  Prior to the
Recapitalization, the Company's management had no equity stake in Holding.     
    
     Pursuant to the Merger Agreement, AHC Corporation ("AHC"), a corporation
wholly owned by an investment fund organized by Freeman Spogli & Co.
Incorporated ("FS&Co."), merged into Holding (the "Merger"), with Holding as the
surviving corporation.  In the Merger, a portion of the common stock (the
"Holding Common Stock") and all of the preferred stock of Holding held by the
Continuing Stockholders and certain Taubman family members were converted into
the right to receive in the aggregate approximately $351.0 million in cash and
certain options to purchase shares of Holding Common Stock.  Certain shares held
by Nicholas F. Taubman and the Arthur Taubman Trust dated July 13, 1964 (the
"Taubman Trust"), having an aggregate value of approximately $17.5 million,
remained outstanding.  Such shares represented approximately 14% of the
outstanding Holding Common Stock upon consummation of the Merger.  Immediately
prior to the Merger, FS&Co. and Ripplewood Partners, L.P. and its affiliates
("Ripplewood") purchased approximately $80.5 million and approximately $20.0
million, respectively, of the common stock of AHC, which were converted in the
Merger into approximately 64% and approximately 16%, respectively, of the
outstanding Holding Common Stock (the investments by FS&Co. and Ripplewood are
collectively referred to herein as the "Equity Investment").  In connection with
the Merger, management of the Company purchased approximately $8.0 million, or
approximately 6.4%, of the outstanding Holding Common Stock.  See "Management--
Stock Subscription Plans."  The Company continued as the wholly owned subsidiary
of Holding following the Recapitalization.     

     On April 15, 1998, the Company entered into a new bank credit facility (the
"New Credit Facility") that provided for (i) three senior secured term loan
facilities in the aggregate amount of $250.0 million with final maturities of
April 15, 2004 for two of such facilities ($125.0 million in the aggregate) and
April 15, 2006 for the third ($125.0 million), and (ii) a secured revolving
credit facility of up to $125.0 million which terminates on April 15, 2004.  At
the closing of the Merger, $125.0 million was borrowed under one of the term
loan facilities to fund the Company Distribution (as defined below).  The
balance of the funds under the revolving credit facility and the term loan
facilities is available to fund the Company's expansion.  The New Credit
Facility has availability for letter of credit usage, is secured by
substantially all of the assets of the Company and is guaranteed by the
Guarantors.  See "Description of the New Credit Facility."
    
     Substantially all of Holding's funded debt obligations existing immediately
before the consummation of the Recapitalization were repaid (the "Debt
Retirement").  In connection with the Recapitalization, the Company repaid its
intercompany obligations to Holding (approximately $91.1 million) and paid a
dividend to Holding (approximately $183.0 million) (the "Company Distribution")
which amounts were, together with the proceeds of the sale of the Debentures,
sufficient to fund Holding's Recapitalization payment obligations.     
    
     The Merger, the Debt Retirement, the Company Distribution, the borrowing by
the Company of funds under the New Credit Facility, the issuance and sale by
Holding of $112.0 million principal amount 12.875% Senior Discount Debentures
due 2009 (the "Debentures Offering") yielding $60.0 million in gross proceeds to
Holding and the offering of the Company's Series A Notes (the "Notes Offering")
are referred to herein collectively as the "Recapitalization."  The Debentures
are unsecured senior obligations of Holding and are effectively subordinated to
the Series B Notes since the Debentures are not obligations of, or guaranteed
by, the Company.  See "Description of Holding Indebtedness."  The transactions
constituting the Recapitalization affecting the Company      

                                       5
<PAGE>
 
- --------------------------------------------------------------------------------

have been accounted for as the issuance of debt, the repayment of intercompany
debt to Holding and as a dividend to Holding for financial reporting purposes.

     The following table illustrates the sources and uses of funds in the
Recapitalization of Holding on a consolidated basis.

<TABLE>   
<CAPTION>
                                                                                         (DOLLARS IN MILLIONS)
                                                                                        -----------------------
<S>                                                                                               <C>
SOURCES:
New Credit Facility...........................................................................    $125.0
 Series A Notes...............................................................................     200.0
Debentures offered by Holding.................................................................      60.0
Equity Investment (a).........................................................................     108.5
                                                                                                  ------
   Total sources..............................................................................    $493.5
                                                                                                  ======
USES:
Aggregate preferred and common stock consideration to Continuing Stockholders and
 certain Taubman family members in connection with the Merger.................................    $351.0
Repayment of existing indebtedness (b)........................................................      81.3
Transaction fees and expenses and other transaction payments (c)..............................      22.8
Loans to management investors.................................................................       2.6
  Excess cash.................................................................................      35.8
                                                                                                  ------
   Total uses.................................................................................    $493.5
                                                                                                  ======
</TABLE>    

   The following table illustrates the sources and uses of funds for the
transactions effected by the Company in connection with the Recapitalization.


<TABLE>   
<CAPTION>
                                                                                        (DOLLARS IN MILLIONS)
                                                                                        -----------------------
<S>                                                                                              <C>
SOURCES:
New Credit Facility...........................................................................    $125.0
Series A Notes................................................................................     200.0
                                                                                                  ------
   Total sources..............................................................................    $325.0
                                                                                                  ======
USES:
Dividend to Holding...........................................................................    $183.0
Repayment of indebtedness to Holding (b)......................................................      91.1
Transaction fees and expenses (c).............................................................      19.6
Excess cash...................................................................................      31.3
                                                                                                  ------
   Total uses.................................................................................    $325.0
                                                                                                  ======
</TABLE>    
______________________
(a) Approximately $2.6 million of such contributions consisted of promissory
    notes that were delivered to Holding by management in connection with their
    purchase of Holding Common Stock.
(b) Reflects (i) an increase due to bonus payments of $11.5 million to
    management and certain employees of the Company, which were paid immediately
    prior to the Merger and (ii) a decrease of $2.9 million due to the sale of
    an airplane to Nicholas F. Taubman for its approximate net book value (net
    of $1.2 million in income taxes).
- --------------------------------------------------------------------------------

                                       6
<PAGE>
 
- --------------------------------------------------------------------------------
    
(c) Consists of (i) legal, accounting and other professional fees, (ii) fees
    paid and costs incurred in connection with the New Credit Facility and other
    debt issuances, and (iii) fees paid to FS&Co. and Ripplewood.  The
    additional $3.2 million in transaction payments made by Holding represents
    additional expenses associated with the Equity Investment and the Debentures
    Offering.  See "Certain Transactions--Certain Payments."     

                                  RISK FACTORS
    
          Holders of the Series A Notes should consider carefully all of the
information set forth in this Prospectus, and in particular, the information set
forth on page 20 under "Risk Factors" before tendering the Series A Notes in
exchange for the Series B Notes.     
- --------------------------------------------------------------------------------

                                       7
<PAGE>
 
- --------------------------------------------------------------------------------
                            TERMS OF SERIES B NOTES

Securities Offered......    $200.0 million in aggregate principal amount of
                            10.25% Series B Senior Subordinated Notes due 2008.

Issuer..................    Advance Stores Company, Incorporated

Maturity Date...........    April 15, 2008.

Interest Rate...........    The Series B Notes will bear interest at the rate of
                            10.25% per annum, payable semi-annually on April 15
                            and October 15 of each year, commencing October 15,
                            1998.
                                
Subordination...........    The Series B Notes will be general unsecured
                            obligations of the Company and will rank subordinate
                            in right of payment to all existing and future
                            Senior Debt. Because the Series B Notes will be
                            senior subordinated obligations, the Company is not
                            permitted to issue any other indebtedness which is
                            subordinate to any Senior Debt unless such other
                            indebtedness is pari passu or subordinated to the
                            Series B Notes. As of July 18, 1998, the Series B
                            Notes were subordinate to $135.0 million of Senior
                            Debt. In addition, the Company could have incurred
                            additional indebtedness of up to $240.0 million
                            under the New Credit Facility, which if borrowed,
                            would be senior to the Series B Notes. Indebtedness
                            incurred in connection with the Acquisition will
                            also constitute Senior Debt. In connection with the
                            Acquisition, the Company intends to borrow an
                            aggregate of $115.0 million, consisting primarily of
                            an additional term loan facility under the New
                            Credit Facility with the balance, if any, to be
                            drawn from an existing facility under the New Credit
                            Facility. See "Risk Factors--Subordination of the
                            Series A Notes, Series B Notes and the Subsidiary
                            Guarantee."     

Optional Redemption.....    The Series B Notes will be redeemable at the option
                            of the Company, in whole or in part, at any time on
                            or after April 15, 2003 in cash at the redemption
                            prices set forth herein, plus accrued and unpaid
                            interest and Liquidated Damages, if any, thereon to
                            the date of redemption. In addition, at any time
                            prior to April 15, 2001 the Company may redeem up to
                            35% of the initially outstanding aggregate principal
                            amount of Series B Notes at a redemption price equal
                            to 110.25% of the principal amount thereof, plus
                            accrued and unpaid interest and Liquidated Damages,
                            if any, thereon to the date of redemption, with the
                            net proceeds of one or more Equity Offerings;
                            provided that, in each case, at least 65% of the
                            initially outstanding aggregate principal amount of
                            Series B Notes remains outstanding immediately after
                            the occurrence of any such redemption; and provided
                            further, that such redemption shall occur within 90
                            days of the date of the closing of such Equity
                            Offering. See "Description of Series B Notes--
                            Optional Redemption."

Change of Control......     Upon the occurrence of a Change of Control, each
                            holder of Series B Notes will have the right to
                            require the Company to repurchase all or any part of
                            such holder's Series B Notes at an offer price in
                            cash equal to 101% of the aggregate principal amount
                            thereof, plus accrued and unpaid interest and
                            Liquidated Damages, if any, thereon to the date of
                            purchase. See "Description of Series B Notes--
                            Repurchase at the Option of 
- --------------------------------------------------------------------------------

                                       8
<PAGE>
 
- --------------------------------------------------------------------------------
                            Holders--Change of Control." The New Credit
                            Facility, which is senior to the Series B Notes,
                            includes events of default triggered by (i) a Change
                            of Control of the Company or Holding and (ii) the
                            occurrence of an event of default under other
                            indebtedness of the Company in excess of $5.0
                            million. The New Credit Facility also prohibits the
                            Company from repurchasing the Series B Notes,
                            including upon a Change of Control. In addition,
                            there can be no assurance that, in the event of a
                            Change of Control, the Company would have sufficient
                            funds to purchase all Series B Notes tendered. See
                            "Risk Factors--Possible Inability to Purchase Series
                            B Notes upon Change of Control."
                                
Guarantee..............     The Series B Notes will be fully and unconditionally
                            guaranteed on a senior subordinated basis by each
                            Restricted Subsidiary of the Company that guarantees
                            any other indebtedness of the Company or any
                            Restricted Subsidiary. The Subsidiary Guarantees
                            will be general unsecured obligations of the
                            Guarantors and will rank subordinate in right of
                            payment to all existing and future Senior Debt of
                            the Guarantors. Because the Subsidiary Guarantees
                            will be senior subordinated obligations, the
                            Guarantors are not permitted to issue any other
                            indebtedness which is subordinated to Senior Debt
                            unless such other indebtedness is pari passu or
                            subordinated to the Subsidiary Guarantees. The
                            Series B Notes will initially be guaranteed by
                            LARALEV, INC., which owns trademarks and tradenames,
                            and licenses the Company to use such names and
                            marks. The Company's only other Subsidiary is
                            Advance Trucking Corporation which was recently
                            formed to hold title to certain Company vehicles.
                            Upon the consummation of the Acquisition, Advance
                            Acquisition Corporation, the corporation into which
                            Western Auto will be merged, will become a
                            Subsidiary of the Company and a Guarantor of the
                            Series B Notes.     

Certain Covenants......     The Indenture contains certain covenants that limit,
                            among other things, the ability of the Company and
                            its Restricted Subsidiaries to: incur additional
                            indebtedness and issue preferred stock, pay
                            dividends or certain other distributions, issue
                            stock of subsidiaries, make certain investments,
                            repurchase stock and certain indebtedness, create or
                            incur liens, engage in transactions with affiliates,
                            enter into new businesses, sell stock of Restricted
                            Subsidiaries and restrict the Company from engaging
                            in certain mergers or consolidations and sell
                            assets. See "Description of Series B Notes--Certain
                            Covenants."

Form and Denomination..     The Series B Notes initially sold by the Initial
                            Purchasers will be represented by Global Series B
                            Notes in fully registered form, deposited with a
                            custodian for and registered in the name of a
                            nominee of the Depositary. Beneficial interests in
                            the Global Series B Notes will be shown on, and
                            transfers thereof will be effected through, records
                            maintained by the Depositary and its participants.

Exchange Offer, 
Registration Rights....     Holders of Series B Notes are not entitled to any
                            exchange rights with respect to the Series B Notes.
                            Holders of Series A Notes are entitled to certain
                            exchange rights pursuant to the Exchange Offer
                            Registration Rights Agreement. Under the Exchange
                            Offer Registration Rights Agreement, the Company is
                            required to offer to exchange the Series A Notes for
                            the Series B Notes having substantially identical
                            terms which have been registered 
- --------------------------------------------------------------------------------

                                       9
<PAGE>
 
- --------------------------------------------------------------------------------
                            under the Securities Act. This Exchange Offer is
                            intended to satisfy such obligation. The form and
                            terms of the Series B Notes are the same as the form
                            and terms of the Series A Notes in all material
                            respects except that the Series B Notes have been
                            registered under the Securities Act and hence do not
                            include certain rights to registration thereunder
                            and do not contain transfer restrictions or terms
                            with respect to the special interest payments
                            applicable to the Series A Notes. Once the Exchange
                            Offer is consummated, the Company will have no
                            further obligations to register any of the Series A
                            Notes not tendered by the Holders for exchange. See
                            "Risk Factors--Consequences to Non-Tendering Holders
                            of Series A Notes."

Use of Proceeds........     The Company will not receive any proceeds from the
                            Exchange Offer.


                               THE EXCHANGE OFFER

The Exchange Offer.....     $1,000 principal amount of Series B Notes in
                            exchange for each $1,000 principal amount of Series
                            A Notes. As of the date hereof, $200.0 million in
                            aggregate principal amount of Series A Notes were
                            outstanding. The Company will issue the Series B
                            Notes to Holders on or promptly after the Expiration
                            Date.

                            Based on an interpretation by the staff of the
                            Commission set forth in no-action letters issued to
                            third parties, the Company believes that Series B
                            Notes issued pursuant to the Exchange Offer in
                            exchange for Series A Notes may be offered for
                            resale, resold and otherwise transferred by Holders
                            thereof without compliance with the registration and
                            prospectus delivery provisions of the Securities Act
                            provided that such Series B Notes are acquired in
                            the ordinary course of such holders' business and
                            such holders have no arrangement with any person to
                            participate in the distribution of such Series B
                            Notes. However, the Company does not intend to
                            request the Commission to consider, and the
                            Commission has not considered, the Exchange Offer in
                            a no-action letter and there can be no assurance
                            that the Commission would make a similar
                            determination with respect to the Exchange Offer.
                            However, any Holder who is an "affiliate" of the
                            Company or who intends to participate in the
                            Exchange Offer for the purpose of distributing the
                            Series B Notes (i) cannot rely on the interpretation
                            by the staff of the Commission set forth in the
                            above referenced no-action letters, (ii) cannot
                            tender its Series A Notes in the Exchange Offer, and
                            (iii) must comply with the registration and
                            prospectus delivery requirements of the Securities
                            Act in connection with any sale or transfer of the
                            Series A Notes, unless such sale or transfer is made
                            pursuant to an exemption from such requirements. See
                            "Risk Factors--Consequences to Non-Tendering
                            Holders of Series A Notes."

                            Each broker-dealer that receives Series B Notes for
                            its own account pursuant to the Exchange Offer must
                            acknowledge that it will deliver a prospectus in
                            connection with any resale of such Series B Notes.
                            The Letter of Transmittal states that by so
                            acknowledging and by delivering a prospectus, a
                            broker-dealer will not be deemed to admit that it is
                            an "underwriter" within the meaning of the
                            Securities Act. This Prospectus, as it may be
                            amended or supplemented from time to time, may be
                            used by a broker-dealer in connection with resales
                            of Series B Notes received in 
- --------------------------------------------------------------------------------

                                       10
<PAGE>
 
                            exchange for Series A Notes where such Series A
                            Notes were acquired by such broker-dealer as a
                            result of market-making activities or other trading
                            activities and not acquired directly from the
                            Company. The Company has agreed that for a period of
                            180 days after the Expiration Date, it will make
                            this Prospectus available to any broker-dealer for
                            use in connection with any such resale. See "Plan of
                            Distribution."

Expiration Date........     5:00 p.m., New York City time, on            , 1998,
                            unless the Exchange Offer is extended, in which case
                            the term "Expiration Date" means the latest date and
                            time to which the Exchange Offer is extended.

Interest on the Series 
  B Notes; Accrued 
  Interest on the
  Series A Notes.......     The Series B Notes will bear interest from their
                            issuance date. Holders whose Series A Notes are
                            accepted for exchange will receive, in cash, accrued
                            interest thereon to, but excluding, the issuance
                            date of the Series B Notes. Such interest will be
                            paid with the first interest payment on the Series B
                            Notes. Interest on the Series A Notes accepted for
                            exchange will cease to accrue upon cancellation of
                            the Series A Notes and issuance of the Series B
                            Notes. Holders of Series A Notes whose Series A
                            Notes are not exchanged will receive the accrued
                            interest payable on October 15, 1998 on such date in
                            accordance with the terms of the Indenture.

Conditions to the               
  Series B Notes.......     The Exchange Offer is subject to certain customary
                            conditions. The conditions are limited and relate in
                            general to proceedings which have been instituted or
                            laws which have been adopted that might impair the
                            ability of the Company to proceed with the Exchange
                            Offer. As of September 1, 1998, none of these events
                            had occurred, and the Company believes their
                            occurrence to be unlikely. If any such conditions do
                            exist prior to the Expiration Date, the Company may
                            (i) refuse to accept any Series A Notes and return
                            all previously tendered Series A Notes, (ii) extend
                            the Exchange Offer or (iii) waive such conditions.
                            See "The Exchange Offer--Conditions."     

Procedures for 
Tendering
  Series A Notes.......     Each Holder of Series A Notes wishing to accept the
                            Exchange Offer must complete, sign and date the
                            Letter of Transmittal, or a facsimile thereof, in
                            accordance with the instructions contained herein
                            and therein, and mail or otherwise deliver such
                            Letter of Transmittal, or such facsimile, together
                            with such Series A Notes to be exchanged and any
                            other required documentation to United States Trust
                            Company of New York, as Exchange Agent, at the
                            address set forth herein and therein or effect a
                            tender of such Series A Notes pursuant to the
                            procedures for book-entry transfer as provided for
                            herein. By executing the Letter of Transmittal, each
                            Holder will represent to the Company that, among
                            other things, the Series B Notes acquired pursuant
                            to the Exchange Offer are being obtained in the
                            ordinary course of business of the person receiving
                            such Series B Notes, whether or not such person is
                            the Holder, that neither the Holder nor any such
                            other person has an arrangement or understanding
                            with any person to participate in the distribution
                            of such Series B Notes and that neither the Holder
                            nor any such person is an "affiliate," as defined in
                            Rule 405 under the Securities Act, of the Company.
                            Each broker-dealer that receives Series 
- --------------------------------------------------------------------------------

                                       11
<PAGE>
 
- --------------------------------------------------------------------------------
                            B Notes for its own account in exchange for Series A
                            Notes, where such Series A Notes were acquired by
                            such broker-dealer as a result of market-making
                            activities or other trading activities and not
                            acquired directly from the Company, must acknowledge
                            that it will deliver a prospectus in connection with
                            any resale of such Series B Notes. See "The Exchange
                            Offer--Procedures for Tendering" and "Plan of
                            Distribution."

Special Procedures for
  Beneficial Owners....     Any beneficial owner whose Series A Notes are
                            registered in the name of a broker, dealer,
                            commercial bank, trust company or other nominee and
                            who wishes to tender such Series A Notes in the
                            Exchange Offer should contact such registered Holder
                            promptly and instruct such registered Holder to
                            tender on such beneficial owner's behalf. If such
                            beneficial owner wishes to tender on such owner's
                            own behalf, such owner must, prior to completing and
                            executing the Letter of Transmittal and delivering
                            its Series A Notes, either make appropriate
                            arrangements to register ownership of the Series A
                            Notes in such owner's name or obtain a properly
                            completed bond power from the registered Holder. The
                            transfer of registered ownership may take
                            considerable time and may not be able to be
                            completed prior to the Expiration Date. See "The
                            Exchange Offer--Procedures for Tendering."

Guaranteed Delivery
  Procedures...........     Holders of Series A Notes who wish to tender their
                            Series A Notes and whose Series A Notes are not
                            immediately available or who cannot deliver their
                            Series A Notes, the Letter of Transmittal or any
                            other documents required by the Letter of
                            Transmittal to United States Trust Company of New
                            York, as Exchange Agent, or cannot complete the
                            procedure for book-entry transfer, prior to the
                            Expiration Date must tender their Series A Notes
                            according to the guaranteed delivery procedures set
                            forth in "The Exchange Offer--Guaranteed Delivery
                            Procedures."

Withdrawal Rights......     Tenders may be withdrawn at any time prior to 5:00
                            p.m., New York City time, on the Expiration Date.

Acceptance of Series A 
 Notes and Delivery of 
 Series B Notes........     The Company will accept for exchange any and all
                            Series A Notes which are properly tendered in the
                            Exchange Offer prior to 5:00 p.m., New York City
                            time, on the Expiration Date. The Series B Notes
                            issued pursuant to the Exchange Offer will be
                            delivered promptly following the Expiration Date.
                            Any Series A Notes not accepted for exchange will be
                            returned without expense to the tendering Holder
                            thereof as promptly as practicable after the
                            expiration or termination of the Exchange Offer. See
                            "The Exchange Offer--Terms of the Exchange Offer."
    
Material Tax 
  Considerations.......     The exchange pursuant to the Exchange Offer will not
                            be a taxable event for Federal income tax purposes.
                            See "Material Federal Income Tax Considerations." 
                                
                            
Exchange Agent.........     United States Trust Company of New York is serving
                            as Exchange Agent in connection with the Exchange
                            Offer.
- --------------------------------------------------------------------------------

                                       12
<PAGE>
 
- --------------------------------------------------------------------------------
GENERAL

     The Company's principal executive offices are located at 5673 Airport Road,
Roanoke, Virginia 24012 and its telephone number is (540) 362-4911.

                             ADDITIONAL INFORMATION
    
     For additional information regarding the Series B Notes, see "Description
of Series B Notes" and "Material Federal Income Tax Considerations."     
- --------------------------------------------------------------------------------

                                       13
<PAGE>
 
- --------------------------------------------------------------------------------

          SUMMARY CONSOLIDATED HISTORICAL AND PRO FORMA FINANCIAL DATA
    

     The following table sets forth summary consolidated statement of
operations, balance sheet and other operating data of the Company.  The summary
consolidated historical financial information of the Company for each of the
five fiscal years presented below has been derived from the audited consolidated
financial statements of the Company which have been audited by Arthur Andersen
LLP.  The summary consolidated historical financial information of the Company
for the twenty-eight weeks ended July 12, 1997 and July 18, 1998 is derived from
financial statements that are unaudited and include, in the opinion of
management, all adjustments, consisting only of normal recurring adjustments,
necessary to fairly present the data for such periods, and are not necessarily
indicative of the results expected for a full fiscal year or for any future
period.  The following summary consolidated historical and pro forma financial
data should be read in conjunction with "Management's Discussion and Analysis of
Financial Condition and Results of Operations," the Consolidated Financial
Statements of the Company and notes thereto, the Consolidated Financial
Statements of Western Auto and notes thereto, and the Unaudited Pro Forma
Consolidated Financial Data and notes thereto included elsewhere in this
Prospectus.     
- --------------------------------------------------------------------------------

                                       14
<PAGE>
 
<TABLE>    
<CAPTION>
                                                         FISCAL YEAR(1)
                               ------------------------------------------------------------
                                                                                                   PRO FORMA
                                                                                                RECAPITALIZATION      PRO FORMA
                                                                                                     FISCAL            FISCAL
                                 1993         1994         1995         1996         1997            1997(2)           1997(2)
                               --------     --------     --------     --------     --------     ----------------     -----------
                                                                   (DOLLARS IN THOUSANDS)
<S>                            <C>          <C>          <C>          <C>          <C>          <C>                  <C>
STATEMENT OF OPERATIONS DATA:
 Net sales....................  $365,241     $482,347     $602,559     $705,983     $848,108         $848,108         $2,122,019
 Gross profit.................   137,491      184,903      232,597      268,368      323,522          323,522            714,171
 Selling, general and
   administrative expenses....   117,733      155,457      196,153      228,049      279,924          279,924            691,174
 Expenses associated with
   Recapitalization...........        --           --           --           --           --               --                 --
 Expenses associated with
   restructuring..............        --           --           --           --           --               --             38,441
 Operating income (loss)......    19,758       29,446       36,444       40,319       43,598           43,598            (15,444)
 Net income (loss)(3).........    10,964       22,832       16,705       20,212       20,372            4,397            (42,144)
OTHER DATA:
 EBITDA(4)....................  $ 28,953     $ 42,694     $ 51,243     $ 57,818     $ 65,399               
 EBITDAR(5)...................    44,792       64,893       82,427       96,423      113,697             
 Pro forma cash interest
   expense(6).................                                                                         31,938             40,875

<CAPTION>
                                               TWENTY-EIGHT WEEKS ENDED
                               ---------------------------------------------------------
                                                             PRO FORMA
                                                         RECAPITALIZATION     PRO FORMA
                               JULY 12,     JULY 18,          JULY 18,         JULY 18,
                                 1997         1998            1998(2)          1998(2)
                               --------     --------     ----------------     ----------
                                                 (DOLLARS IN THOUSANDS)
<S>                            <C>          <C>          <C>                  <C>
STATEMENT OF OPERATIONS DATA:
 Net sales....................  $435,880     $544,000          $544,000        $1,111,262
 Gross profit.................   167,682      211,175           211,175           397,561
 Selling, general and
   administrative expenses....   145,433      178,700           178,700           361,575
 Expenses associated with
   Recapitalization...........        --       14,005            14,005            14,005
 Expenses associated with
   restructuring..............        --           --                --                --
 Operating income (loss)......     22,249      18,470            18,470            21,981
 Net income (loss)(3).........     10,126       3,652            (1,029)           (3,139)
OTHER DATA:
 EBITDA(4)....................   $ 33,512    $ 31,978                
 EBITDAR(5)...................     58,026      63,252                
 Pro forma cash interest
   expense(6).................                                   18,244            23,061
</TABLE>     


                                       15
<PAGE>
 
<TABLE>    
<CAPTION> 
                                                            FISCAL YEAR(1)
                                   ------------------------------------------------------------
                                                                                                       PRO FORMA
                                                                                                    RECAPITALIZATION      PRO FORMA
                                                                                                         FISCAL            FISCAL
                                     1993         1994         1995         1996         1997            1997(2)           1997(2)
                                   --------     --------     --------     --------     --------     ----------------     -----------
                                                                   (DOLLARS IN THOUSANDS)
<S>                                <C>          <C>          <C>          <C>          <C>          <C>                  <C>
  Capital expenditures............  25,316       25,781       42,939       44,264       48,864 
  Ratio of earnings to fixed
   charges(7).....................    3.43x        4.29x        2.70x        2.78x        2.47x            1.17x
  Percentage increase in
   comparable store sales(8)......    17.3%         9.5%         1.7%         1.1%         5.1% 
  Net cash provided by (used
   in) operating activities.......   6,697       (5,358)      26,854       22,991       41,484  
  Net cash used in investing
   activities..................... (25,275)     (14,201)     (39,855)     (44,121)     (48,607) 
  Net cash provided by (used in)
   financing activities...........  18,578       19,559       22,925       13,777        7,638  
SELECTED STORE DATA:
  New stores......................      81           90          104          115          170  
  Number of stores (end of 
   period)........................     352          437          536          649          814  
  Stores with commercial delivery
   program (end of period)........      --           --           --          213          421  
  Total store square footage (000s)
   (end of period)(9).............   2,408        3,150        3,939        4,710        5,857  


<CAPTION>
                                                        TWENTY-EIGHT WEEKS ENDED
                                        ---------------------------------------------------------
                                                                      PRO FORMA
                                                                  RECAPITALIZATION     PRO FORMA
                                        JULY 12,     JULY 18,          JULY 18,         JULY 18,
                                          1997         1998            1998(2)          1998(2)
                                        --------     --------     ----------------     ----------
                                                          (DOLLARS IN THOUSANDS)
<S>                                     <C>          <C>          <C>                  <C>
  Capital expenditures............     20,464        26,028
  Ratio of earnings to fixed
   charges(7).....................       2.39x         1.30x               --
  Percentage increase in
   comparable store sales(8)......        6.6%          6.4%
  Net cash provided by (used
   in) operating activities.......     27,922        23,165
  Net cash used in investing 
   activities.....................    (20,346)      (21,873)
  Net cash provided by (used in)
   financing activities...........     (7,798)       36,020
SELECTED STORE DATA:
  New stores......................         73            96
  Number of stores (end of 
   period)........................        720           909
  Stores with commercial delivery
   program (end of period)........        420           494
  Total store square footage (000s)
   (end of period)(9).............      5,239         6,485
</TABLE>     

                                       16
<PAGE>
 
<TABLE>   
<CAPTION>

                                                                                 AT JULY 18, 1998       PRO FORMA JULY 18, 1998
                                                                                 ----------------       -----------------------
                                                                                           (DOLLARS IN THOUSANDS)
<S>                                                                                 <C>                        <C>
BALANCE SHEET DATA:

Cash and cash equivalents........................................................   $ 44,759                   $   50,759
Net working capital(10)..........................................................    149,686                      289,774
Net working capital, as adjusted(11).............................................    104,927                      239,015
Total assets.....................................................................    593,221                    1,253,633
Total long-term debt.............................................................    335,000                      450,000
Stockholder's (deficit) equity...................................................    (40,070)                     222,430
</TABLE>    
______________________
    
(1) The Company's fiscal year consists of 52 or 53 weeks ending on the Saturday
    nearest to December 31.  All fiscal years presented are 52 weeks except for
    fiscal 1997, which consists of 53 weeks.  The Company's first fiscal quarter
    consists of 16 weeks and the other three fiscal quarters consist of 12
    weeks.     
    
(2) The pro forma -- Recapitalization data for fiscal 1997 and the twenty-eight
    weeks ended July 18, 1998 sets forth the financial data of the Company to
    give effect to the pro forma adjustments relating to only the
    Recapitalization.  The pro forma data for fiscal 1997 and the twenty-eight
    weeks ended July 18, 1998 sets forth the financial data of the Company to
    give effect to the pro forma adjustments relating to both the
    Recapitalization and Acquisition.  See "Use of Proceeds," "Capitalization,"
    "Unaudited Pro Forma Consolidated Financial Data" and "Management's
    Discussion and Analysis of Financial Condition and Results of
    Operations."    
    
(3) Fiscal 1994 includes a net after-tax gain of $6,700 on the sale of
    equity securities of TBC Corporation, a distributor of automotive products
    in which the Company held a minority equity ownership interest.     
    
(4) EBITDA represents operating income plus depreciation and amortization
    included in operating income.  EBITDA is not intended to represent
    cash flow from operations as defined by generally accepted accounting
    principles ("GAAP") and should not be considered as a substitute for net
    income as an indicator of operating performance or as an alternative to cash
    flow (as measured by GAAP) as a measure of liquidity.  The Company has
    included it herein because management believes this information is useful to
    investors as such measures provide additional information with respect to
    the Company's ability to meet its future debt service, capital expenditure
    and working capital requirements and, in addition, certain covenants in the
    Indenture and New Credit Facility are based upon an EBITDA calculation.  The
    Company's method for calculating EBITDA may differ from similarly titled
    measures reported by other companies.     
    
    EBITDA does not reflect certain adjustments which management believes (a)
    will result from the Recapitalization and (b) are relevant to evaluating the
    future operating performance of the Company. The following additional
    information reflects certain adjustments which management believes would
    have been realized as a result of the Recapitalization     
- --------------------------------------------------------------------------------

                                       17
<PAGE>
 
    if the Recapitalization had been consummated and was effective as of
    December 29, 1996.     

   The following table reflects the effect of these items:
<TABLE>   
<CAPTION>
                                                                                                      TWENTY-EIGHT
                                                                                                       WEEKS ENDED
                                                                                      FISCAL 1997     JULY 18, 1998
                                                                                     ------------     -------------
                                                                                          (DOLLARS IN THOUSANDS)
<S>                                                                                      <C>          <C>
      EBITDA.......................................................................       $65,399         $31,978
      Private company expenses(a)..................................................         3,056             845
      Unusual medical claim(b).....................................................           882              --
      Allocation of costs to Holding that are expected to be incurred by the
      Company in the future(c).....................................................        (1,017)             --
      Costs incurred at Holding that are expected to be incurred by the Company
      in the future(d).............................................................          (154)           (108)
      Non-recurring Recapitalization expenses(e)...................................            --          14,005
                                                                                          -------         -------
      EBITDA, as adjusted for the Recapitalization.................................       $68,166         $46,720
                                                                                          ========        =======
</TABLE>    
______________________
  (a) Reflects management's estimate of expenses primarily related to
      compensation and other benefits of the Company's Chairman, who prior to
      the Recapitalization was Holding's principal stockholder, that were
      eliminated after the Recapitalization.
    
  (b) Represents unusual medical claim that exceeded the Company's stop loss
      insurance coverage, net of related increased insurance costs.     
  (c) Represents certain payroll and insurance costs that were allocated to
      Holding.
  (d) Represents primarily general and administrative costs of Holding
      subsidiaries other than the Company.
  (e) Represents non-recurring management bonuses and other expenses incurred in
      connection with the Recapitalization.
    
(5)  EBITDAR represents EBITDA plus operating lease expense.  Because the
     proportion of stores leased versus owned varies among industry competitors,
     the Company believes that EBITDAR permits a meaningful comparison of
     operation performance among industry competitors.  The Company leases
     substantially all of its stores.     
    
(6)  Pro forma cash interest expense represents total interest expense,
     excluding amortization of deferred debt issuance costs.     
    
(7)  For purposes of computing the historical ratio of earnings to fixed
     charges, earnings represent income (loss) before income taxes plus fixed
     charges.  For purposes of computing the pro forma ratio of earnings to
     fixed charges, earnings represents historical income before income taxes,
     adjusted for pro forma changes in interest expense, plus fixed charges.
     Fixed charges consist of interest expense (including amortization of
     deferred debt issuance cost) and one-third of lease expense, which
     management believes is representative of the interest component of lease
     expense.  The ratio of earnings to fixed charges for the Recapitalization
     has not been computed on a pro forma basis for the twenty-eight weeks ended
     July 18, 1998 since earnings were not sufficient to cover fixed charges.
     The coverage deficiency was $1,034.     
    
(8)  Comparable store net sales data is calculated based on the change in net
     sales of all stores opened as of the beginning of the preceding fiscal
     year.  New stores become part of the comparable store base on the first day
     of their second full fiscal year in operation.  Relocations are included in
     comparable store net sales from the date of opening.  Increases for fiscal
     1997 have been adjusted to exclude the effect of the fifty-third week.     
- --------------------------------------------------------------------------------

                                       18
<PAGE>
 
    
(9)  Total store square footage is based on the Company's actual store formats
     and includes normal selling, office, stockroom and receiving space.     
         
    
(10) Net working capital represents total current assets less total current
     liabilities.     
    
(11) Net working capital, as adjusted, represents total current assets excluding
     cash and cash equivalents, less total current liabilities excluding bank
     overdrafts and current maturities of long-term debt.  Management believes
     that net working capital, as adjusted, is a meaningful measure of the
     liquidity of net current assets relating to the Company's operating
     activities.     

                                       19
<PAGE>
 
                                  RISK FACTORS

     In evaluating the Exchange Offer, Holders of the Series A Notes should
carefully consider the following factors in addition to the other information
contained in this Prospectus.

SUBSTANTIAL LEVERAGE AND DEBT SERVICE OBLIGATIONS
        
     The Company has substantial indebtedness and debt service obligations.  The
Company has entered into the indenture governing the Series A Notes and the
Series B Notes (the "Indenture") pursuant to which it borrowed money in order to
finance the Recapitalization, including refinancing the existing outstanding
indebtedness of Holding and the Company. In addition, the Company has entered
into the New Credit Facility to fund the Recapitalization and provide additional
working capital for the Company. As of July 18, 1998, (i) the Company and its
subsidiaries had $135.0 million of indebtedness that constituted Senior Debt,
$200 million of Series A Notes and $270.3 million of trade payables and other
accrued liabilities, (ii) the Company had a stockholder's deficit of $40.1
million, and (iii) the Guarantor had no outstanding indebtedness other than its
guarantee of the Company's obligations under the New Credit Facility. In
addition, the Company is permitted to incur additional indebtedness of up to
$240.0 million under the New Credit Facility which, if borrowed, would be senior
to the Series B Notes. In connection with the Acquisition, and Company intends
to borrow an aggregate of $115.0 million, consisting of an additional term
facility to be added to the New Credit Facility and the balance to be drawn from
an existing facility under the New Credit Facility. See "Description of Series B
Notes" and "Description of the New Credit Facility."    

     The level of the Company's indebtedness may have important consequences to
the holders of Series B Notes, including: (i) the ability of the Company to
obtain additional debt financing in the future for acquisitions, working capital
and capital expenditures may be limited; (ii) a substantial portion of the
Company's cash flow must be dedicated to debt service and will not be available
for other purposes; (iii) the Company's level of indebtedness could limit its
flexibility in reacting to changes in its operating environment and economic
conditions generally and (iv) the covenants contained in the Company's debt
instruments, including the Indenture, limit the Company's ability to, among
other things, borrow additional funds, dispose of assets or make investments.

     In order to satisfy the Company's obligations under the Series B Notes, its
operating leases, the New Credit Facility, the Development Authority of McDuffie
County Taxable Industrial Development Revenue Bonds (Advance Stores Company,
Incorporated Project), Series 1997 (the "IRB") and certain other indebtedness
presently outstanding, the Company must generate substantial operating cash
flow.  The ability of the Company to meet debt service and other obligations or
to refinance any such obligation will depend on the future performance of the
Company, which will be subject to prevailing economic conditions and to
financial, business and other factors beyond the control of the Company.  In
addition, the New Credit Facility and the IRB will mature prior to the maturity
of the Series B Notes.  While the Company believes that, based on current levels
of operations, it will be able to meet its debt service and other obligations
and to refinance such indebtedness, there can be no assurances with respect
thereto, including with respect to the Company's ability to refinance borrowings
under the New Credit Facility at the maturity of the obligations arising
thereunder.  Furthermore, because the New Credit Facility bears interest at
floating rates, the Company's financial performance and flexibility may be
adversely affected by fluctuations in interest rates.  See "Unaudited Pro Forma
Consolidated Financial Data" for information regarding the operating cash flow
and debt service obligations of the Company.

SUBORDINATION OF THE SERIES A NOTES, SERIES B NOTES AND THE SUBSIDIARY GUARANTEE
    
     The Series A Notes and the Subsidiary Guarantee are, and the Series B Notes
will be, unsecured senior subordinated obligations of the Company and the
Guarantor, subordinate in right of payment to all existing and future Senior
Debt of the Company and the Guarantor, respectively, which include all present
and future borrowings under the New Credit Facility, including indebtedness
incurred in connection with the Acquisition.  Additional indebtedness, including
Senior Debt, may be incurred by the Company and the Guarantor from time to time
subject to certain restrictions contained in the New Credit Facility and the
Indenture.     

                                       20
<PAGE>
 
     In the event of a bankruptcy, liquidation or reorganization of the Company,
the assets of the Company will be available to pay obligations on the Series B
Notes only after all Senior Debt has been paid in full, and there may not be
sufficient assets remaining to pay amounts due on any or all of the Series B
Notes then outstanding.  The Company may not pay principal or premium, if any,
or interest or Liquidated Damages, if any, on the Series B Notes if Senior Debt,
including indebtedness under the New Credit Facility, is not paid when due.  In
addition, if any default occurs with respect to such Senior Debt, and certain
other conditions are satisfied, the Company may not make any payments on the
Series B Notes for a designated period of time.  Finally, if any judicial
proceeding is pending with respect to any such default in payment on any Senior
Debt, or other default with respect to certain Senior Debt, including
indebtedness under the New Credit Facility, or if the maturity of the Series B
Notes is accelerated because of a default under the Indenture and such default
constitutes a default with respect to any Senior Debt, the Company may not be
able to make any payment on the Series B Notes.  If the Company incurs any
additional pari passu debt, the holders of such debt would be entitled to share
ratably with the holders of Series B Notes in any proceedings in connection with
any insolvency, liquidation, reorganization, dissolution or other winding up of
the Company.  See "Description of Series B Notes--Subordination."

RESTRICTIONS UNDER THE NEW CREDIT FACILITY

     The New Credit Facility contains, among other things, certain financial and
other covenants, including covenants requiring the Company to maintain certain
financial ratios, restricting the ability of the Company to incur indebtedness
or to create or suffer to exist certain liens and restricting the amount of
capital expenditures which it may incur in any fiscal year.  Compliance with
such provisions may limit the ability of the Company to expand its business, and
the ability of the Company to comply with such provisions and to repay or
refinance the New Credit Facility may be affected by events beyond its control.
A failure to make any required payment under the New Credit Facility or a
failure to comply with any of the financial and operating covenants included in
the New Credit Facility would result in an event of default thereunder,
permitting the lenders to elect to accelerate the maturity of the indebtedness
thereunder.  Any such acceleration could also result in the acceleration of any
other indebtedness of the Company.  Additionally, the Company's ability to make
scheduled interest payments and/or principal payments, if then due, on the
Series B Notes may be prohibited during the existence of a default under the New
Credit Facility or such other indebtedness.  See "Description of Series B Notes-
- -Subordination" and "--Certain Covenants."  If the lenders under the New Credit
Facility accelerate the maturity of the indebtedness thereunder, there can be no
assurance that the Company will have sufficient resources to satisfy its
obligations under the New Credit Facility and its other indebtedness, including
the Series B Notes.

     The indebtedness under the New Credit Facility is secured by a first
priority lien on substantially all of the assets of the Company and the
Guarantor now owned or hereafter acquired and is guaranteed by the Guarantor.
Holding has also issued a guarantee of the loans under the New Credit Facility,
which guarantee is secured by a pledge by Holding of all of the issued and
outstanding capital stock of the Company and Holding's other subsidiaries.  The
New Credit Facility matures prior to the maturity of the Series B Notes.  See
"Description of the New Credit Facility."

UNCERTAINTY RELATING TO ABILITY TO IMPLEMENT GROWTH STRATEGY
    
     The Company intends to expand its base of stores as part of its growth
strategy, both by opening new stores and by acquisition.  There can be no
assurance that this strategy will be successful.  The actual number of new
stores to be opened and their success will be dependent on a number of factors,
including, among other things, the ability of the Company to manage such
expansion and hire and train qualified sales associates, the availability of
suitable store locations and the negotiation of acceptable lease terms for new
locations.  There can be no assurance that the Company will be able to open and
operate such stores on a timely or profitable basis or that opening new stores
in markets already served by the Company will not adversely affect existing
store profitability or comparable store sales.  Furthermore, the success of the
Company's acquisition strategy will depend on the extent to which it is able to
acquire, successfully absorb and profitably manage additional businesses, and no
assurance can be given that the Company's strategy will succeed.  In particular,
there can be no assurance that the Company will consummate the Acquisition or
will be successful in integrating the operations and personnel of Western Auto
into its business or in overcoming the general risks described herein or other
problems that may be      

                                       21
<PAGE>
 
    
encountered with the integration of Western Auto. See "Business--Store Location
and Development Strategy" and "Business--Recent Developments."     

COMPETITION

     The retail sale of automotive parts and accessories is highly competitive.
The Company competes primarily with national and regional retail automotive
parts chains, wholesalers or jobber stores (some of which are associated with
national automotive parts distributors or associations), independent operators,
automobile dealers that supply original equipment manufacturer parts and mass
merchandisers that carry automotive replacement parts and accessories.  Some of
the Company's competitors are larger and have greater financial, marketing and
other resources than the Company.  See "Business--Competition."

DEPENDENCE ON VENDOR RELATIONSHIPS

     The Company's business is dependent upon developing and maintaining close
relationships with its vendors and upon its ability to purchase products from
these vendors on favorable price and other terms.  A disruption of these vendor
relationships could have a material adverse effect on the Company's business.
See "Business-- Purchasing."

DEPENDENCE ON CERTAIN KEY PERSONNEL

     The Company is dependent upon the services and experience of its executive
officers and senior management team and there can be no assurance that the
Company's business would not be affected if one or more of these individuals
left the Company. The Company has entered into an employment agreement with
Garnett Smith, the Chief Executive Officer of the Company.  See "Management--
Executive Employment Contracts."

ECONOMIC AND WEATHER CONDITIONS

     The Company's business is sensitive to the economic and weather conditions
of the regions in which it operates.  In recent years, certain of these regions
have experienced economic recessions and extreme weather conditions.
Temperature extremes tend to enhance sales by causing a higher incidence of
parts failure and increasing sales of seasonal products.  However, unusually
inclement weather can reduce sales by causing deferral of elective maintenance.
No prediction can be made as to future economic or weather conditions in the
regions in which the Company operates or the effect such conditions may have on
the business or results of operations of the Company.

CONTROL OF COMPANY
    
     Through ownership of Holding Common Stock and an irrevocable proxy granted
to it by Ripplewood, FS&Co. beneficially owns approximately 79.7% of the
outstanding voting securities of Holding and, after the Acquisition, will
beneficially own approximately 49.3% of the outstanding voting securities of
Holding and will have the right to designate three of Holding's nine directors.
As a result, prior to consummation of the Acquisition, FS&Co. has the ability to
control Holding's, and thus the Company's, management, policies and financing
decisions. See "Management."  After consummation of the Acquisition, Sears will
own 40.6% of the outstanding voting securities of Holding and will have the
right to designate three of Holding's directors.     

POSSIBLE INABILITY TO PURCHASE SERIES B NOTES UPON CHANGE OF CONTROL

     Upon a Change of Control (as defined in the Indenture), the Company will be
required to offer to repurchase all of the outstanding Series B Notes at 101% of
the principal amount thereof plus accrued and unpaid interest and Liquidated
Damages, if any, thereon to the date of purchase.  There can be no assurance
that the Company will have sufficient funds available or will be permitted by
its other debt agreements to purchase the Series B Notes upon the occurrence of
a Change of Control.  In addition, a Change of Control may cause a default under
the New Credit Facility and other Senior Debt of the Company, in which case the
subordination provisions of the Series B Notes would require payment in full of
all such Senior Debt of the Company before repurchase of 

                                       22
<PAGE>
 
the Series B Notes. See "Description of the Series B Notes--Subordination" and
"Description of the Series B Notes--Repurchase at the Option of Holders--Change
of Control." The inability to purchase all of the tendered Series B Notes, would
constitute an event of default under the Indenture which would, in turn,
constitute a default under the New Credit Facility and could constitute a
default under other Senior Debt.

LACK OF A PUBLIC MARKET FOR THE SERIES B NOTES

     The Series B Notes are being offered to the Holders of the Series A Notes.
Prior to this Exchange Offer, there has been no public market for the Series A
Notes.  The Company does not intend to apply for listing of the Series B Notes
on any securities exchange or for quotation through the Nasdaq National Market.
The Initial Purchasers have informed the Company that they currently intend to
make a market in the Series B Notes. However, the Initial Purchasers are not
obligated to do so and any such market making may be discontinued at any time
without notice.  Therefore, no assurance can be given as to whether an active
trading market will develop or be maintained for the Series B Notes.  As the
Series A Notes were issued and the Series B Notes will be issued to a limited
number of institutions who typically hold similar securities for investment, the
Company does not expect that an active public market for the Series B Notes will
develop.  In addition, resales by certain holders of the Series A Notes or the
Series B Notes of a substantial percentage of the aggregate principal amount of
such notes could constrain the ability of any market maker to develop or
maintain a market for the Series B Notes.  To the extent that a market for the
Series B Notes should develop, the market value of the Series B Notes will
depend on prevailing interest rates, the market for similar securities and other
factors, including the financial condition, performance and prospects of the
Company.  Such factors might cause the Series B Notes to trade at a discount
from face value.

FRAUDULENT CONVEYANCE

     The payments made in connection with the Recapitalization to stockholders
of Holding, the repayment of indebtedness of the Company and Holding, and the
related incurrence by the Company of indebtedness under the Series A Notes and
the Series B Notes may be subject to review under relevant state and federal
fraudulent conveyance laws, as well as other similar laws regarding creditors'
rights generally, if a bankruptcy case or lawsuit is commenced by or on behalf
of unpaid creditors of the Company.  Under these laws, if a court were to find
that, after giving effect to the sale of the Series A Notes, the application of
the net proceeds therefrom, and the issuance of Series B Notes, either (a) the
Company incurred such indebtedness with the intent of hindering, delaying or
defrauding creditors or contemplated insolvency with a design to prefer one or
more creditors to the exclusion in whole or in part of others or (b) the Company
received less than reasonably equivalent value or consideration for incurring
such indebtedness and (i) was insolvent or rendered insolvent by reason of such
transaction, (ii) was engaged in a business or transaction for which the assets
remaining with the Company constituted unreasonably small capital or (iii)
intended to incur, or believed that it would incur, debts beyond its ability to
pay such debts as they matured, such court may subordinate such indebtedness to
presently existing and future creditors of the Company, avoid the issuance of
such indebtedness and direct the repayment of any amounts paid thereunder to the
Company's other creditors or take other action detrimental to the holders of
such indebtedness.  In that event, there can be no assurance that any repayment
on the Series B Notes would ever be recovered by holders of the Series B Notes.
There can be no assurance that a court would not determine, regardless of
whether the Company was solvent on the date the Series A Notes were issued, that
(i) the payments made in connection with the Recapitalization constituted
fraudulent transfers on another ground or (ii) the Company did not receive fair
consideration or reasonably equivalent value for the incurrence of the
indebtedness evidenced by the Series A Notes and the Series B Notes.

     The Company's obligations under the Series A Notes are, and the Series B
Notes will be, guaranteed by the Guarantor.  The incurrence by a Guarantor of
the Subsidiary Guarantee may be subject to review under relevant state and
federal fraudulent conveyance laws if a bankruptcy case or lawsuit is commenced
by or on behalf of unpaid creditors of the Guarantor.  Under these laws, if a
court were to find that either (a) the Subsidiary Guarantee was incurred by a
Guarantor with the intent of hindering, delaying or defrauding creditors or the
Guarantor contemplated insolvency with a desire to prefer one or more creditors
to the exclusion in whole or in part of others or (b) the Guarantor received
less than reasonably equivalent value or consideration for incurring the
Subsidiary Guarantee and (i) was insolvent or rendered insolvent by reason of
such transaction, (ii) was engaged in a business or 

                                       23
<PAGE>
 
transaction for which the assets remaining with the Guarantor constituted
unreasonably small capital or (iii) intended to incur, or believed that it would
incur, debts beyond its ability to pay such debts as they matured, such court
may subordinate the Subsidiary Guarantee to presently existing and future
indebtedness of the Guarantor, avoid the issuance of the Subsidiary Guarantee
and direct the repayment of any amounts paid thereunder to the Guarantor's
creditors or take other action detrimental to the holders of the Subsidiary
Guarantee. A legal challenge of the Subsidiary Guarantee on fraudulent
conveyance grounds, may, among other things, focus on the benefits, if any,
realized by the Guarantor as a result of the issuance by the Company of the
Series A Notes and the Series B Notes.

     To the extent the Subsidiary Guarantee was avoided as a fraudulent
conveyance or held unenforceable for any other reason, or, by the terms of such
Subsidiary Guarantee, the obligations thereunder were reduced as necessary to
prevent such avoidance, holders of the Series A Notes and the Series B Notes
would to such extent cease to have any claim in respect of the Guarantor.  In
such event, the claims of the holders of the applicable Series A Notes and the
Series B Notes against the Guarantor would be subject to the prior payment of
all liabilities and preferred stock claims of the Guarantor.  There can be no
assurance that, after providing for all prior claims and preferred stock
interests, if any, there would be sufficient assets to satisfy the claims of the
holders of the applicable Series A Notes and the Series B Notes relating to any
voided portions of the Subsidiary Guarantee.

     The measure of insolvency for purposes of the foregoing considerations
varies depending upon the law of the jurisdiction which is being applied.
Generally, however, the Company would be considered insolvent if the sum of all
its liabilities, including contingent liabilities, were greater than the value
of all its property at a fair valuation, or if the present fair saleable value
of the Company's assets were less than the amount required to repay its probable
liabilities on its debts, including contingent liabilities, as they become
absolute and mature.

     Based upon financial and other information currently available to it,
management of the Company believes that the Series A Notes, the Series B Notes
and Subsidiary Guarantee are being incurred for proper purposes and in good
faith and that at the time the Series A Notes, the Series B Notes, and
Subsidiary Guarantee are issued the Company and the Guarantor will be, (i)
neither insolvent nor rendered insolvent thereby, (ii) in possession of
sufficient capital to run its business effectively and (iii) incurring debts
within its ability to pay as the same mature or become due.  See "Management's
Discussion and Analysis of Financial Condition and Results of Operations--
Liquidity and Capital Resources."  In reaching these conclusions, the Company
has relied upon various valuations and estimates of future cash flow that
necessarily involve a number of assumptions and choices of methodology. No
assurance can be given, however, that the assumptions and methodologies chosen
by the Company would be adopted by a court or that a court would concur with the
Company's conclusions.

CONSEQUENCES TO NON-TENDERING HOLDERS OF SERIES A NOTES

     Upon consummation of the Exchange Offer, the Company will have no further
obligation to register the Series A Notes.  Thereafter, any Holder of Series A
Notes who does not tender its Series A Notes in the Exchange Offer, including
any Holder which is an "affiliate" (as that term is defined in Rule 405 of the
Securities Act) of the Company which cannot tender its Series A Notes in the
Exchange Offer, will continue to hold restricted securities which may not be
offered, sold or otherwise transferred, pledged or hypothecated except pursuant
to Rule 144 and Rule 144A under the Securities Act or pursuant to any other
exemption from registration under the Securities Act relating to the disposition
of securities, provided that an opinion of counsel is furnished to the Company
that such an exemption is available.

FORWARD LOOKING STATEMENTS

     Certain statements contained in this Prospectus, including, without
limitation, statements containing the words "believes," "anticipates,"
"intends," "expects," "pro forma," and words of similar import, constitute
"forward-looking statements."  Such forward-looking statements involve known and
unknown risks, uncertainties and other factors that may cause the actual
results, performance or achievements of the Company or the retail industry to be
materially different from any future results, performance or achievements
expressed or implied by such forward-looking statements.  Such factors include,
among others, the following:  general economic and business conditions; the
Company's substantial leverage and debt service obligations; restrictions on the
Company's ability to pursue its business strategies imposed by restrictive loan
covenants; changes in business strategy or 

                                       24
<PAGE>
 
    
development plans; competition; the loss of key personnel; weather conditions;
the Company's ability to deal with Year 2000 issues; and other factors
referenced in this Prospectus, including, without limitation, under the captions
"Summary," "Risk Factors," "Unaudited Pro Forma Consolidated Financial Data,"
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" and "Business." Forward-looking statements regarding revenues,
EBITDA and EBITDAR are particularly subject to a variety of assumptions, some or
all of which may not be realized. Given these uncertainties, prospective
investors are cautioned not to place undue reliance on such forward-looking
statements. The Company disclaims any obligation to update any such factors or
to publicly announce the results of any revisions to any of the forward-looking
statements contained herein to reflect future events or developments.     

                                       25
<PAGE>
 
                                USE OF PROCEEDS

     This Exchange Offer is intended to satisfy certain of the Company's
obligations under the Exchange Offer Registration Rights Agreement.  The Company
will not receive any cash proceeds from the issuance of the Series B Notes
offered in the Exchange Offer.  In consideration for issuing the Series B Notes
as contemplated in this Prospectus, the Company will receive in exchange Series
A Notes in like principal amount, the form and terms of which are the same in
all material respects as the form and terms of the Series B Notes except that
the Series B Notes have been registered under the Securities Act and do not
contain transfer restrictions or terms with respect to the special interest
payments applicable to the Series A Notes.  The Series A Notes surrendered in
exchange for Series B Notes will be retired and canceled and cannot be reissued.
Accordingly, issuance of the Series B Notes will not result in any increase in
the indebtedness of the Company.
    
          Net proceeds from the Notes Offering were approximately $200.0
million.  Such proceeds, together with the borrowings of $125.0 million under
the New Credit Facility, were distributed as a dividend to Holding ($183.0
million), used to repay intercompany obligations to Holding of $91.1 million and
pay transaction-related fees and expenses of approximately $19.6 million.  The
Company had excess cash of $31.3 million.  At April 15, 1998, the aggregate
principal amount of the Company's intercompany indebtedness was approximately
$91.1 million at an interest rate of approximately 7.2% per annum, maturing on
December 31, 1998 and December 31, 1999. See "Summary--The Recapitalization."
     

                                       26
<PAGE>
 
                                 CAPITALIZATION
    
     The following table sets forth the historical capitalization of the Company
as of July 18, 1998.  This table should be read in conjunction with "Unaudited
Pro Forma Consolidated Financial Data" and the consolidated financial statements
of the Company and the notes thereto included elsewhere in this Prospectus.     

<TABLE>   
<CAPTION>
                                                              AS OF
                                                             JULY 18,
                                                             1998(1)
                                                           ------------
                                                           (DOLLARS IN
                                                            THOUSANDS)
<S>                                                        <C>
Cash and cash equivalents.................................  $ 44,759(2)
                                                            ========
Debt:
Industrial Development Revenue Bonds......................  $ 10,000
New Credit Facility.......................................   125,000
Notes Offering............................................   200,000
                                                            --------
Total debt................................................   335,000
Stockholder's deficit.....................................   (40,070)
                                                            --------
Total capitalization......................................  $294,930
                                                            ========
</TABLE>    
_____________________
    
(1)  Amounts do not reflect the Acquisition.  See "Unaudited Pro Forma
     Consolidated Financial Data" for financial information as adjusted for the
     Acquisition.     
    
(2)  Amount reflects unused proceeds from the Recapitalization that are
     available for working capital needs.    

                                       27
<PAGE>
 
                               THE EXCHANGE OFFER

PURPOSES OF THE EXCHANGE OFFER

     The Series A Notes were issued and sold by the Company on April 15, 1998 to
Donaldson, Lufkin & Jenrette Securities Corporation and Chase Securities Inc.
(collectively, the "Initial Purchasers"), who subsequently resold the Series A
Notes to (a) "qualified institutional buyers" (in reliance on Rule 144A under
the Securities Act) and (b) non-U.S. persons outside the United States in
reliance on Regulation S under the Securities Act.  In connection with the
issuance and sale of the Series A Notes, the Company and the Initial Purchasers
entered into the Exchange Offer Registration Rights Agreement pursuant to which
the Company agreed to use its best efforts to cause a registration statement
with respect to the Exchange Offer to become effective within 150 days of April
15, 1998, the date of issuance of the Series A Notes.  However, if the Exchange
Offer is not permitted by applicable law or, under certain circumstances, if the
holders shall so request, the Company will, at its own expense, (a) as promptly
as practicable, file a shelf registration statement covering resales of the
Series A Notes (the "Shelf Registration Statement"), (b) use its best efforts to
cause the Shelf Registration Statement to be declared effective under the
Securities Act and (c) use its best efforts to keep effective the Shelf
Registration Statement until two years or 180 days, as the case may be, after
the Issue Date.

     The Exchange Offer is being made by the Company to satisfy its obligations
pursuant to the Exchange Offer Registration Rights Agreement.  The form and
terms of the Series B Notes are the same as the form and terms of the Series A
Notes in all material respects except that the Series B Notes have been
registered under the Securities Act and hence do not include certain rights to
registration thereunder and do not contain transfer restrictions or terms with
respect to the special interest payments applicable to the Series A Notes.  Once
the Exchange Offer is consummated, the Company will have no further obligations
to register any of the Series A Notes not tendered by the Holders for exchange.
See "Risk Factors--Consequences to Non-Tendering Holders of Series A Notes".  A
copy of the Exchange Offer Registration Rights Agreement has been filed as an
exhibit to the Registration Statement of which this Prospectus is a part.

     Based on interpretations by the staff of the Commission set forth in
several no-action letters issued to third parties, the Company believes that
Series B Notes issued pursuant to the Exchange Offer in exchange for Series A
Notes may be offered for resale, resold and otherwise transferred by holders
thereof without compliance with the registration and prospectus delivery
provisions of the Securities Act, provided that such Series B Notes are acquired
in the ordinary course of such holders' business and such holders have no such
arrangement with any person to participate in the distribution of such Series B
Notes.  However, the Company does not intend to request the Commission to
consider, and the Commission has not considered, the Exchange Offer in a no-
action letter and there can be no assurance that the Commission would make a
similar determination with respect to the Exchange Offer. However, any Holder
who is an "affiliate" of the Company or who intends to participate in the
Exchange Offer for the purpose of distributing the Series B Notes (i) cannot
rely on the interpretation by the staff of the Commission set forth in the above
referenced no-action letters, (ii) cannot tender its Series A Notes in the
Exchange Offer, and (iii) must comply with the registration and prospectus
delivery requirements of the Securities Act in connection with any sale or
transfer of the Series A Notes, unless such sale or transfer is made pursuant to
an exemption from such requirements.  See "Risk Factors--Consequences to Non-
Tendering Holders of Series A Notes".

     In addition, each broker-dealer that receives Series B Notes for its own
account in exchange for Series A Notes, where such Series A Notes were acquired
by such broker-dealer as a result of market-making activities or other trading
activities and not acquired directly from the Company, must acknowledge that it
will deliver a copy of this Prospectus in connection with any resale of such
Series B Notes.  See "Plan of Distribution".

     Except as aforesaid, this Prospectus may not be used for an offer to
resell, resale or other transfer of Series B Notes.

                                       28
<PAGE>
 
TERMS OF THE EXCHANGE OFFER

     General

     Upon the terms and subject to the conditions of the Exchange Offer set
forth in this Prospectus and in the Letter of Transmittal, the Company will
accept any and all Series A Notes validly tendered and not withdrawn prior to
5:00 p.m., New York City time, on the Expiration Date.  The Company will issue
$1,000 principal amount of Series B Notes in exchange for each $1,000 principal
outstanding Series A Notes accepted in the Exchange Offer. Holders may tender
some or all of their Series A Notes pursuant to the Exchange Offer.  However,
Series B Notes may be tendered only in integral multiples of $1,000.

     As of April 15, 1998, there was $200.0 million aggregate principal amount
of the Series A Notes outstanding and one registered Holder of Series A Notes.
This Prospectus, together with the Letter of Transmittal, is being sent to such
registered Holder as of                  , 1998.

     In connection with the issuance of the Series A Notes, the Company arranged
for the Series A Notes to be issued and transferable in book-entry form through
the facilities of DTC, acting as depository.  The Series B Notes also will be
issued and transferable in book-entry form through DTC.  See "Description of
Series B Notes-- Form, Denomination and Book-Entry Procedures."

     The Company shall be deemed to have accepted validly tendered Series A
Notes when, as and if the Company has given oral or written notice thereof to
the Exchange Agent.  The Exchange Agent will act as agent for the tendering
Holders of Series A Notes for the purpose of receiving the Series B Notes from
the Company.

     If any tendered Series A Notes are not accepted for exchange because of an
invalid tender, the occurrence of certain other events set forth herein or
otherwise, certificates for any such unaccepted Series A Notes will be returned,
without expense, to the tendering Holder thereof as promptly as practicable
after the Expiration Date.

     Holders of Series A Notes who tender in the Exchange Offer will not be
required to pay brokerage commissions or fees or, subject to the instructions in
the Letter of Transmittal, transfer taxes with respect to the exchange of Series
A Notes pursuant to the Exchange Offer.  The Company will pay the expenses,
other than certain applicable taxes, of the Exchange Offer.  See "--Fees and
Expenses."

     Expiration Date; Extensions; Amendments

     The term "Expiration Date" shall mean                , 1998, unless the
Company in its sole discretion, extends the Exchange Offer, in which case the
term "Expiration Date" shall mean the latest date to which the Exchange Offer is
extended.

     In order to extend the Expiration Date, the Company will notify the
Exchange Agent and the record Holders of Series A Notes of any extension by oral
or written notice, each prior to 9:00 a.m., New York City time, on the next
business day after the previously scheduled expiration date.  Such notice may
state that the Company is extending the Exchange Offer for a specified period of
time or on a daily basis until 5:00 p.m., New York City time, on the date on
which a specified percentage of Series A Notes are tendered.

     The Company reserves the right to delay accepting any Series A Notes, to
extend the Exchange Offer, to amend the Exchange Offer or to terminate the
Exchange Offer and not accept Series A Notes not previously accepted if any of
the conditions set forth herein under "--Conditions" shall have occurred and
shall not have been waived by the Company by giving oral or written notice of
such delay, extension, amendment or termination to the Exchange Agent.  Any such
delay in acceptance, extension, amendment or termination will be followed as
promptly as practicable by oral or written notice thereof.  If the Exchange
Offer is amended in a manner determined by the Company to constitute a material
change, the Company will promptly disclose such amendment in a manner reasonably
calculated to inform the Holders of such amendment and the Company will extend
the Exchange Offer for a period of five to 10 business days, depending upon the
significance of the amendment and the manner of 

                                       29
<PAGE>
 
disclosure to Holders of the Series A Notes, if the Exchange Offer would
otherwise expire during such five to 10 business day period.

     Without limiting the manner in which the Company may choose to make public
announcement of any extension, amendment or termination of the Exchange Offer,
the Company shall have no obligation to publish, advertise, or otherwise
communicate any such public announcement, other than by making a timely release
to the Dow Jones News Service.

ACCRUED INTEREST ON THE SERIES B NOTES AND THE SERIES A NOTES

     The Series B Notes will bear interest at a rate equal to 10.25% per annum
from their date of issuance. Interest on the Series B Notes is payable semi-
annually on April 15 and October 15 of each year, commencing on October 15,
1998.  Holders whose Series A Notes are accepted for exchange will receive, in
cash, accrued interest thereon to, but excluding, the date of issuance of the
Series B Notes.  Such interest will be paid with the first interest payment on
the Series B Notes.  Interest on the Series A Notes accepted for exchange will
cease to accrue upon cancellation of the Series A Notes and issuance of the
Series B Notes.  Holders of Series A Notes whose Series A Notes are not
exchanged will receive the accrued interest payable on October 15, 1998.

PROCEDURES FOR TENDERING

     The tender to the Company of the Series A Notes by a Holder thereof as set
forth below and the acceptance thereof by the Company will constitute a binding
agreement between the tendering Holder and the Company upon the terms and
subject to the conditions set forth in this Prospectus and in the Letter of
Transmittal.  Except as set forth below, a Holder (which term, for purposes of
the Exchange Offer, includes any participant in the Book-Entry Transfer Facility
system whose name appears on a security position listing as a holder of such
Series A Notes) who wishes to tender Series A Notes for exchange pursuant to the
Exchange Offer must transmit to the Exchange Agent prior to 5:00 p.m., New York
City time, on the Expiration Date either (i) a properly completed and duly
executed Letter of Transmittal or a facsimile thereof, including all other
documents required by such Letter of Transmittal, to the Exchange Agent at the
address set forth below under "Exchange Agent" or (ii) a computer-generated
message, transmitted by means of the Book-Entry Transfer Facility's ATOP system
and received by the Exchange Agent and forming a part of a Book-Entry
Confirmation, in which such Holder acknowledges and agrees to be bound by the
terms of the Letter of Transmittal.  In addition, in order to deliver Series A
Notes (i) certificates for such Series A Notes must be received by the Exchange
Agent along with the Letter of Transmittal, (ii) a timely confirmation by a
book-entry transfer (a "Book-Entry Confirmation") of such Series A Notes into
the Exchange Agent's account at The Depositary Trust Company (the "Book-Entry
Transfer Facility") pursuant to the procedure for book-entry transfer described
below, must be received by the Exchange Agent prior to the Expiration Date or
(iii) the Holder must comply with the guaranteed delivery procedures described
below.  THE METHOD OF DELIVERY OF SERIES A NOTES, LETTERS OF TRANSMITTAL AND ALL
OTHER REQUIRED DOCUMENTS IS AT THE ELECTION AND RISK OF THE HOLDERS.  IF SUCH
DELIVERY IS BY MAIL, IT IS RECOMMENDED THAT REGISTERED MAIL, PROPERLY INSURED,
WITH RETURN RECEIPT REQUESTED, BE USED.  IN ALL CASES, SUFFICIENT TIME SHOULD BE
ALLOWED TO ASSURE TIMELY DELIVERY.  NO LETTERS OF TRANSMITTAL OR SERIES A NOTES
SHOULD BE SENT TO THE COMPANY.

     Delivery of all documents must be made to the Exchange Agent at its address
set forth below.  Holders may also request their respective brokers, dealers,
commercial banks, trust companies or nominees to effect the above transactions
for such Holders.

     ANY BENEFICIAL HOLDER WHOSE SERIES A NOTES ARE REGISTERED IN THE NAME OF
ITS BROKER, DEALER, COMMERCIAL BANK, TRUST COMPANY OR OTHER NOMINEE AND WHO
WISHES TO TENDER SHOULD CONTACT SUCH REGISTERED HOLDER PROMPTLY AND INSTRUCT
SUCH REGISTERED HOLDER TO CONSENT AND/OR TENDER ON ITS BEHALF.  IF SUCH
BENEFICIAL HOLDER WISHES TO TENDER ON ITS OWN BEHALF, SUCH BENEFICIAL HOLDER
MUST, PRIOR TO COMPLETING AND EXECUTING THE LETTER OF TRANSMITTAL AND DELIVERING
ITS SERIES A NOTES, EITHER MAKE APPROPRIATE ARRANGEMENTS TO REGISTER OWNERSHIP
OF THE SERIES A NOTES IN SUCH HOLDER'S NAME OR OBTAIN A PROPERLY COMPLETED BOND
POWER FROM THE REGISTERED HOLDER.  THE TRANSFER OF RECORD OWNERSHIP MAY TAKE
CONSIDERABLE TIME.

                                       30
<PAGE>
 
     Signatures on a Letter of Transmittal or a notice of withdrawal, as the
case may be, must be guaranteed by an Eligible Institution (as defined below)
unless the Series A Notes tendered pursuant thereto are tendered (i) by a
registered Holder who has not completed the box entitled "Special Payment
Instructions" or "Special Delivery Instructions" on the Letter of Transmittal or
(ii) for the account of an Eligible Institution.  In the event that signatures
on a Letter of Transmittal or a notice of withdrawal, as the case may be, are
required to be guaranteed, such guarantee must be by a member firm of a
registered national securities exchange or of the National Association of
Securities Dealers, Inc., or a commercial bank or trust company having an office
or correspondent in the United States (an "Eligible Institution").

     If the Letter of Transmittal is signed by a person other than the
registered Holder of any Series A Notes listed therein, such Series A Notes must
be endorsed or accompanied by appropriate bond powers signed as the name of the
registered Holder or Holders appears on the Series A Notes.

     If the Letter of Transmittal or any Series A Notes or powers of attorney
are signed by trustees, executors, administrators, guardians, attorneys-in-fact,
officers of corporations or others acting in a fiduciary or representative
capacity, such persons should so indicate when signing, and unless waived by the
Company, evidence satisfactory to the Company of their authority to so act must
be submitted with the Letter of Transmittal.

     All questions as to the validity, form, eligibility (including time of
receipt) and acceptance of tendered Series A Notes and withdrawal of tendered
Series A Notes will be determined by the Company in its sole discretion, which
determination will be final and binding.  The Company reserves the absolute
right to reject any and all Series A Notes not properly tendered or any Series A
Notes the Company's acceptance of which would, in the opinion of counsel for the
Company, be unlawful.  The Company also reserves the right to waive any defects,
irregularities or conditions of tender as to particular Series A Notes.  The
Company's interpretation of the terms and conditions of the Exchange Offer
(including the instructions in the Letter of Transmittal) will be final and
binding on all parties.  Unless waived, any defects or irregularities in
connection with tenders of Series A Notes must be cured within such time as the
Company shall determine.  Neither the Company, the Exchange Agent nor any other
person shall be under any duty to give notification of defects or irregularities
with respect to tenders of Series A Notes, nor shall any of them incur any
liability for failure to give such notification.  Tenders of Series A Notes will
not be deemed to have been made until such irregularities have been cured or
waived.  Any Series A Notes received by the Exchange Agent that are not properly
tendered and as to which the defects or irregularities have not been cured or
waived will be returned by the Exchange Agent to the tendering Holders of Series
A Notes, unless otherwise provided in the Letter of Transmittal, as soon as
practicable following the Expiration Date.

     In addition, the Company reserves the right in its sole discretion to
purchase or make offers for any Series A Notes that remain outstanding
subsequent to the Expiration Date or, as set forth under "--Conditions," to
terminate the Exchange Offer and, to the extent permitted by applicable law,
purchase Series A Notes in the open market, in privately negotiated transactions
or otherwise.  The terms of any such purchases or offers could differ from the
terms of the Exchange Offer.

     By tendering, each Holder will represent to the Company that, among other
things, the Series B Notes acquired pursuant to the Exchange Offer are being
obtained in the ordinary course of such Holder's business, that such Holder has
no arrangement with any person to participate in the distribution of such Series
B Notes, and that such Holder is not an "affiliate", as defined under Rule 405
of the Securities Act, of the Company.  If the Holder is a broker-dealer that
will receive Series B Notes for its own account in exchange for Series A Notes
that were acquired as a result of market-making activities or other trading
activities and not acquired directly from the Company, such Holder by tendering
will acknowledge that it will deliver a prospectus in connection with any resale
of such Series B Notes.  See "Plan of Distribution."

GUARANTEED DELIVERY PROCEDURES

     Holders who wish to tender their Series A Notes and (i) whose Series A
Notes are not immediately available, or (ii) who cannot deliver their Series A
Notes, the Letter of Transmittal or any other required documents to the Exchange
Agent prior to the Expiration Date, may effect a tender if:

                                       31
<PAGE>
 
     (a) The tender is made through an Eligible Institution;

     (b) Prior to the Expiration Date, the Exchange Agent receives from such
Eligible Institution a properly completed and duly executed Notice of Guaranteed
Delivery (by facsimile transmission, mail or hand delivery) setting forth the
name and address of the Holder of the Series A Notes, the certificate number or
numbers of such Series A Notes and the principal amount of Series A Notes
tendered, stating that the tender is being made thereby and guaranteeing that,
within five New York Stock Exchange trading days after the Expiration Date, the
Letter of Transmittal (or facsimile thereof) together with the certificate(s)
representing the Series A Notes to be tendered in proper form for transfer (or a
confirmation of a book-entry transfer into the Exchange Agent's account at DTC
of Series A Notes delivered electronically) and any other documents required by
the Letter of Transmittal will be deposited by the Eligible Institution with the
Exchange Agent; and

     (c) Such properly completed and executed Letter of Transmittal (or
facsimile thereof), as well as the certificate(s) representing all tendered
Series A Notes in proper form for transfer (or confirmation of a book-entry
transfer into the Exchange Agent's account at DTC of Series A Notes delivered
electronically) and all other documents required by the Letter of Transmittal
are received by the Exchange Agent within five New York Stock Exchange trading
days after the Expiration Date.

     Upon request of the Exchange Agent, a Notice of Guaranteed Delivery will be
sent to Holders who wish to tender their Series A Notes according to the
guaranteed delivery procedures set forth above.

WITHDRAWAL OF TENDERS

     Except as otherwise provided herein, tenders of Series A Notes may be
withdrawn at any time prior to 5:00 p.m., New York City time, on the Expiration
Date.  To withdraw a tender of Series A Notes in the Exchange Offer, a written
or facsimile transmission notice of withdrawal must be received by the Exchange
Agent at its address set forth herein prior to 5:00 p.m., New York City time, on
the Expiration Date.  Any such notice of withdrawal must (i) specify the name of
the person having deposited the Series A Notes to be withdrawn (the
"Depositor"), (ii) identify the Series A Notes to be withdrawn (including the
certificate number or numbers and principal amount of such Series A Notes),
(iii) be signed by the Holder in the same manner as the original signature on
the Letter of Transmittal by which such Series A Notes were tendered (including
any required signature guarantees) or be accompanied by documents of transfer
sufficient to have the Trustee with respect to the Series A Notes register the
transfer of such Series A Notes into the name of the person withdrawing the
tender, and (iv) specify the name in which any such Series A Notes are to be
registered, if different from that of the Depositor. All questions as to the
validity, form and eligibility (including time of receipt) of such notices will
be determined by the Company, whose determination shall be final and binding on
all parties.  Any Series A Notes so withdrawn will be deemed not to have been
validly tendered for purposes of the Exchange Offer and no Series B Notes will
be issued with respect thereto unless the Series A Notes so withdrawn are
validly retendered.  Any Series A Notes which have been tendered but which are
not accepted for payment will be returned to the Holder thereof without cost to
such Holder as soon as practicable after withdrawal, rejection of tender or
termination of the Exchange Offer.  Properly withdrawn Series A Notes may be
retendered by following one of the procedures described above under "--
Procedures for Tendering" at any time prior to the Expiration Date.

CONDITIONS

     Notwithstanding any other term of the Exchange Offer, the Company will not
be required to accept for exchange, or exchange Series B Notes for, any Series A
Notes not theretofore accepted for exchange, and may terminate or amend the
Exchange Offer as provided herein before the acceptance of such Series A Notes,
if any of the following conditions exist:

     (a) the Exchange Offer, or the making of any exchange by a Holder, violates
applicable law or any applicable interpretation of the Commission; or

                                       32
<PAGE>
 
     (b) any action or proceeding is instituted or threatened in any court or by
or before any governmental agency with respect to the Exchange Offer which, in
the sole judgment of the Company, might impair the ability of the Company to
proceed with the Exchange Offer; or

     (c) there shall have been adopted or enacted any law, statute, rule or
regulation which, in the sole judgment of the Company, might materially impair
the ability of the Company to proceed with the Exchange Offer.

     If any such conditions exist, the Company may (i) refuse to accept any
Series A Notes and return all tendered Series A Notes to exchanging Holders,
(ii) extend the Exchange Offer and retain all Series A Notes tendered prior to
the expiration of the Exchange Offer, subject, however, to the rights of Holders
to withdraw such Series A Notes (see "--Withdrawal of Tenders") or (iii) waive
certain of such conditions with respect to the Exchange Offer and accept all
properly tendered Series A Notes which have not been withdrawn or revoked.  If
such waiver constitutes a material change to the Exchange Offer, the Company
will promptly disclose such waiver in a manner reasonably calculated to inform
Holders of Series A Notes of such waiver.

     The foregoing conditions are for the sole benefit of the Company and may be
asserted by the Company regardless of the circumstances giving rise to any such
condition or may be waived by the Company in whole or in part at any time and
from time to time in its sole discretion.  The failure by the Company at any
time to exercise any of the foregoing rights shall not be deemed a waiver of any
such right and each such right shall be deemed an ongoing right which may be
asserted at any time and from time to time.

     In addition to the foregoing conditions, if, because of any change in
applicable law or applicable interpretations thereof by the Commission, the
Company is not permitted to complete the Exchange Offer, then the Company shall
file a Shelf Registration Statement.  Thereafter, the Company's obligation to
consummate the Exchange Offer shall be terminated.

EXCHANGE AGENT

     United States Trust Company of New York has been appointed as Exchange
Agent for the Exchange Offer. Questions and requests for assistance, requests
for additional copies of this Prospectus or of the Letter of Transmittal and
requests for Notices of Guaranteed Delivery should be directed to the Exchange
Agent addressed as follows:

<TABLE>    
<CAPTION>
       By Mail:                                     By Overnight Courier:
<S>                                                 <C> 
       United States Trust Company of New York      United States Trust Company of New York
       P.O. Box 844 Cooper Station                  770 Broadway, 13th Floor
       New York, New York 10276-0844                Corporate Trust Operations Department
       (registered or certified mail recommended)   New York, New York 10003

       By Hand:                                     By Facsimile:

       United States Trust Company of New York      (212) 780-0592
       111 Broadway                                 (For Eligible Institutions Only)
       Lower Level
       New York, New York 10006                     Confirm by telephone:
       Attention:  Corporate Trust Services         (800) 548-6565
</TABLE>     

FEES AND EXPENSES

     The expenses of soliciting tenders will be borne by the Company.  The
principal solicitation is being made by mail; however, additional solicitation
may be made by telegraph, telephone or in person by officers and regular
employees of the Company and its affiliates.

     The Company will not make any payments to brokers, dealers or others
soliciting acceptances of the Exchange Offer.  The Company, however, will pay
the Exchange Agent reasonable and customary fees for its 

                                       33
<PAGE>
 
services and will reimburse it for its reasonable out-of-pocket expenses in
connection therewith. The Company may also pay brokerage houses and other
custodians, nominees and fiduciaries the reasonable out-of-pocket expenses
incurred by them in forwarding copies of the Prospectus and related documents to
the beneficial owners of the Series A Notes, and in handling or forwarding
tenders for exchange.

     The cash expenses to be incurred in connection with the Exchange Offer will
be paid by the Company, are estimated in the aggregate to be approximately
$100,000, and include fees and expenses of the Exchange Agent and Trustee under
the Indenture and accounting and legal fees.

     The Company will pay all transfer taxes, if any, applicable to the exchange
of Series A Notes pursuant to the Exchange Offer.  If, however, certificates
representing Series B Notes or Series A Notes for principal amounts not tendered
or accepted for exchange are to be delivered to, or are to be registered or
issued in the name of, any person other than the registered Holder of the Series
A Notes tendered, or if tendered Series A Notes are registered in the name of
any person other than the person signing the Letter of Transmittal, or if a
transfer tax is imposed for any reason other than the exchange of Series A Notes
pursuant to the Exchange Offer, then the amount of any such transfer taxes
(whether imposed on the registered holder or any other persons) will be payable
by the tendering Holder.  If satisfactory evidence of payment of such taxes or
exemption therefrom is not submitted with the Letter of Transmittal, the amount
of such transfer taxes will be billed directly to such tendering Holder.

ACCOUNTING TREATMENT

          The Series B Notes will be recorded at the same carrying value as the
Series A Notes are reflected in the Company's accounting records on the date of
the exchange.  Accordingly, no gain or loss for accounting purposes will be
recognized upon consummation of the Exchange Offer.  The issuance costs incurred
in connection with the Exchange Offer will be capitalized and amortized over the
term of the Series B Notes.

                                       34
<PAGE>
 
                UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL DATA
    
     The following unaudited pro forma consolidated financial data (the "Pro
Forma Financial Data") has been prepared by the Company's management by the
application of pro forma adjustments to the historical consolidated financial
statements of the Company and Western Auto and the notes thereto included
elsewhere in this Prospectus. The pro forma adjustments, which are based upon
available information and upon certain assumptions that management believes are
reasonable, are described in the accompanying notes.  The unaudited pro forma
consolidated balance sheet as of July 18, 1998 was prepared as if the
Acquisition had occurred on such date.  In connection with the Acquisition,
Holding will sell $70.0 million of Holding Common Stock to certain existing
stockholders representing 4,161,712 shares and the Company will incur up to
$115.0 million of borrowings under the New Credit Facility and a new term loan
facility that will become part of the New Credit Facility.  The Company will
receive 100% of the outstanding common stock of Western Auto in exchange for
$175.0 million of cash and 11,474,606 shares of Holding Common Stock.  The
unaudited pro forma consolidated statements of operations for the fiscal year
ended January 3, 1998 and the twenty-eight weeks ended July 18, 1998 reflect
adjustments as if the Recapitalization and Acquisition had been consummated and
were effective as of December 29, 1996.  In connection with the Recapitalization
of Holding, the Company used net proceeds of $325.0 million from borrowings
under the New Credit Facility and the issuance of Senior Subordinated Notes
primarily to repay all intercompany debt ($91.1 million) and to make a dividend
to Holding ($183.0 million).  See "Summary--The Recapitalization" and "Summary--
Recent Developments."  The unaudited consolidated pro forma statements of
operations give effect to the changes in interest expense that result from the
issuance of new debt and repayment of existing debt and the pro forma purchase
accounting adjustments relating to the Recapitalization and the 
Acquisition.     
    
     The Acquisition will be accounted for under the purchase method of
accounting.  The unaudited pro forma consolidated balance sheet as of July 18,
1998 reflects a pro forma allocation of purchase price for the Acquisition to
the tangible and intangible assets and liabilities acquired.  The final
allocation of such purchase price, and the resulting depreciation and
amortization expense, will differ from the estimates contained herein due to the
final allocation being based on: (a) actual amounts of assets and liabilities on
the closing date; (b) final purchase price adjustments, including reserves that
may be recognized for additional exit costs; (c) final determination of values
of property and equipment and other assets; (d) actuarial valuations of certain
liabilities; and (e) resolution of the Credit Card Liability (as defined
herein).  The actual allocation of the purchase price, and the resulting effect
on income from operations may differ significantly from the pro forma amounts
included herein.     
    
     The financial effects to the Company of the Recapitalization and
Acquisition as presented in the pro forma consolidated financial data are not
necessarily indicative of the Company's or the consolidated financial position
or results of operations which would have been obtained had the Recapitalization
and Acquisition actually occurred on the dates described above, nor are they
necessarily indicative of the results of future operations.  The pro forma
consolidated financial data should be read in conjunction with the notes
thereto, which are an integral part thereof, the consolidated financial
statements of the Company and Western Auto and the notes thereto and
"Management's Discussion and Analysis of Financial Condition and Results of
Operations."     

                                       35
<PAGE>
 
                 
              UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET     


<TABLE>   
<CAPTION>
                                                   STORES
                                                 HISTORICAL     WESTERN AUTO
                                                   JULY 18,      HISTORICAL         TOTAL            FINAL
                                                    1998        JULY 4, 1998     ADJUSTMENTS       PRO FORMA
                                                 ----------     ------------     -----------       ---------
Assets                                                              (dollars in thousands)
<S>                                              <C>            <C>              <C>               <C>
Current assets:
  Cash and cash equivalents....................   $ 44,759       $   27,313       $ (21,313)(3)     $   50,759
  Receivables, primarily from vendors..........     24,329               --              --             24,329
   Trade receivables...........................      5,325           82,073         (37,425)(2)         49,973
  Inventories..................................    348,523          347,919                 --         696,442
  Deferred Income Taxes........................         --           45,391         (45,391)(1)             --
   Prepaid expenses and other current assets...      5,056           17,133                 --          22,189
  Refundable income taxes......................      3,087           56,858         (56,858)(1)          3,087
                                                  --------      ----------       ---------         ----------
    Total current assets.......................    431,079          576,687        (160,987)           846,779

Property and equipment, net....................   143,176          350,234        (116,636)(5)        376,774
Goodwill.......................................        --          114,555        (114,555)(4)             --
Other assets...................................    18,966            9,114           2,000 (6)         30,080
                                                 --------       ----------       ---------         ----------
    Total assets...............................  $593,221       $1,050,590       $(390,178)        $1,253,633
                                                 ========       ==========       =========         ==========

Liabilities and stockholder's equity (deficit)
Current liabilities:
  Borrowings secured by trade receivables......  $  5,325       $   35,500       $ (35,500)(2)     $    5,325
  Current portion of deferred revenue..........     3,089               --                 --           3,089
  Accounts payable.............................   216,832          159,133                 --         375,965
   Accrued expenses............................    53,449           96,610           8,869 (7)        158,928
  Due to Sears, net............................        --          247,880        (247,880)(1)             --
  Deferred income taxes........................     2,698               --          11,000 (9)         13,698
                                                 --------       ----------       ---------         ----------
    Total current liabilities..................   281,393          539,123        (263,511)           557,005

Long-term debt.................................   335,000               --         115,000 (11)       450,000
</TABLE>    

                                       36
<PAGE>
 
<TABLE>    
<CAPTION> 

<S>                                              <C>           <C>            <C>               <C>
Long-term debt--Sears..........................        --         140,802      (140,802)(1)             --

Other long-term liabilities....................     1,638              --            --              1,638
Post-retirement benefits.......................     1,092          39,720       (18,420)(4)         22,392
Deferred income taxes..........................    14,168          12,897       (26,897)(10)           168
                                                 --------      ----------     ---------         ----------
  Total non-current liabilities................   351,898         193,419       (71,119)           474,198

Stockholder's equity (deficit).................   (40,070)        318,048       (55,548)(8)        222,430
                                                 --------      ----------     ---------         ----------
  Total liabilities and stockholder's equity
    (deficit)..................................  $593,221      $1,050,590     $(390,178)        $1,253,633
                                                 ========      ==========     =========         ==========

                                                                             (Footnotes on subsequent page)
</TABLE>     

    
            NOTES TO UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET
                            (dollars in thousands)

     The Unaudited Pro Forma Consolidated Balance Sheet reflects the Acquisition
as if it occurred as of July 18, 1998 (actual amounts may differ significantly
from the pro forma amounts estimated below).

(1)  Per the Acquisition Agreement, all intercompany accounts between Western
     Auto and Sears will be settled prior to the Acquisition.  This has been
     reflected as a reclassification of all intercompany accounts in Western
     Auto's historical consolidated balance sheet as of July 4, 1998 to equity
     as follows:     

<TABLE>    
<CAPTION>

                                                              (dollars 
                                                            in thousands)
     <S>                                                    <C>
     Deferred income taxes................................... $(45,391)
     Income taxes receivable - Sears.........................  (56,858)
     Due to Sears, net.......................................  247,880
     Deferred income taxes - Sears (See (9) below)...........   12,897
</TABLE>      


                                       37
<PAGE>
 
<TABLE>    

<S>                                                     <C> 
Long-term debt - Sears.................................  140,802
Impact on stockholder's equity (deficit)...............  299,330
</TABLE>     

    
(2)  Reflects Western Auto assets and liabilities as of July 4, 1998 that will
     be retained by Sears in accordance with the Acquisition Agreement:    

<TABLE>   
<CAPTION>

                                                         (dollars 
                                                       in thousands)
<S>                                                    <C>
Cash(a) (See (3) below)............................      $(21,313)
Trade receivables(b)...............................       (37,425)
Property and equipment, net(c) (See (5) below).....       (11,079)
Accrued expenses(d) (See (7) below)................         4,131
Borrowings secured by trade receivables(b).........        35,500
                                                         --------
Impact on stockholder's equity (deficit)...........      $(30,186)

</TABLE>    


                                       38
<PAGE>
 
    
     (a)  The Acquisition Agreement provides that Western Auto will have at
          least $6,000 in cash and a minimum level of Retained Working Capital
          on the closing date; any excess amount will be distributed to Sears.
          (See (3) below).
     (b)  The Acquisition Agreement provides that Sears will retain certain
          assets and liabilities related to certain private label credit card
          programs, as well as associated secured borrowings.
     (c)  The Acquisition Agreement provides that Sears will retain all tire
          store properties, which are included in the historical balance sheet
          of Western Auto as of July 4, 1998 but are excluded from Western
          Auto's operations to be acquired. (See (5) below).
     (d)  The Acquisition Agreement provides that Sears will retain all accrued
          liabilities associated with the tire store properties, as well as any
          accrued liabilities not associated with operations acquired from
          Sears. (See (7) below).

(3)  Reflects increases and decreases in cash resulting from pro forma
     adjustments:    

<TABLE>   
<CAPTION>
                                                                  (dollars in
                                                                   thousands)
                                                                  -----------
     <S>                                                          <C>
     Cash increases:
     Proceeds from issuance of 263 new shares of Company
       common stock to Holding.................................... $ 263,000
     Proceeds from issuance of long-term debt under the New
       Credit Facility and a new term loan facility that will
       become part of the New Credit Facility.....................   115,000
                                                                   ---------
       Total cash inflows.........................................   378,000
                                                                   ---------
     
     Cash decreases:
     Cash retained by Sears (See (2) above).......................   (21,313)
     Purchase of Holding common stock (11,474,606 shares
       valued @ $16.82 per share).................................  (193,000)
     Cash portion of purchase price for acquisition...............  (175,000)
     Estimated debt issuance costs(a) (See (6) below).............    (6,500)
     Estimated stock issuance costs(a) (See (8) below)............      (500)
     Estimated acquisition related costs(a) (See (4) below).......    (3,000)
                                                                   ---------
       Total cash outflows........................................  (399,313)
                                                                   ---------
     Net impact on cash........................................... $ (21,313)
                                                                   ---------
</TABLE>    

    
     ______________________
     (a)  See "Certain Transactions--Certain Payments."

(4)  The Acquisition will be accounted for as a purchase in accordance with
     Accounting Principles Board Opinion No. 16, "Business Combinations."  The
     pro forma purchase price is being allocated first to the tangible and
     identifiable intangible assets and liabilities of Western Auto based upon
     preliminary estimates of their fair market values, assuming the Acquisition
     had occurred on July 18, 1998, with the excess of the estimated fair market
     value of the net assets acquired over the purchase price allocated to a
     reduction in property and equipment for pro forma purposes as follows:     


                                       39
<PAGE>
 
<TABLE>   
<CAPTION>
                                                                               (dollars
     Components of purchase price:                                           in thousands)

     <S>                                                                  <C>   
       Cash to Sears.........................................................   $ 175,000
       Holdings common stock to Sears (11,474,606 shares
         valued @ $16.82 per share)..........................................     193,000
       Estimated acquisition related costs...................................       3,000
                                                                                ---------
     Total purchase price....................................................     371,000

     Historical book value of Western Auto's net assets......................    (318,048)
     Adjustment to book value of net assets acquired for
       elimination of intercompany accounts between Western
       Auto and Sears (See (1) above)........................................    (299,330)
     Adjustment to book value of net assets acquired for assets
       and liabilities retained by Sears in the Acquisition
       (See (2) above).......................................................      30,186

     Adjustments to recognize liabilities in purchase accounting:
       Reserve for severance and relocation, net of $4,900 of
         deferred income tax asset (See (9) below)...........................       8,100
       Net additional deferred income tax liability (See (9) below)..........       1,900

     Adjustments to reflect fair market value of net assets acquired:
       Elimination of net book value of goodwill acquired....................     114,555
       Decrease in book value of intangible assets acquired
         (See (6) below).....................................................       4,500
       Adjustments to liabilities for post-retirement costs..................     (18,420)
                                                                                ---------
     Decrease to book value of property and equipment
      (See (5) below)........................................................   $(105,557)
                                                                                =========
</TABLE>    

   
     The foregoing pro forma purchase price allocation is based on available
     information and certain assumptions the Company believes are reasonable. In
     connection with the Acquisition Agreement, Sears has agreed to evaluate the
     sale of certain private label credit card programs to a third party buyer.
     The Company has agreed to share any losses incurred as a result of the
     sale, or as a result of continuing the credit card programs, up to a
     maximum amount of $10,000. Any amounts due under the Credit Card Liability
     will be reflected as additional purchase price when payment becomes
     probable and the amount can be estimated. The Company is currently
     evaluating certain exit costs that may be incurred in connection with the
     Acquisition and may establish additional reserves, not reflected in the
     accompanying pro forma statements, at closing based on the results of its
     evaluation. Any reserves established will result in an increase in property
     and equipment, resulting in additional provisions for depreciation and
     amortization expense. The final purchase price allocation will be based on
     the outcome of the matters referred to above, final determination of the
     fair values of the net assets acquired at the date of the Acquisition as
     determined by appraisal, actuarial valuation or other methods and actual
     amounts of assets and liabilities on the closing date. The final purchase
     price allocation may differ significantly from the pro forma allocation.

(5)  Reflects the following:    

<TABLE>   
<CAPTION>

                                                         (dollars in
                                                          thousands)
     <S>                                                 <C>
     Property retained by Sears (See (2) above)........... $ (11,079)
     Purchase accounting adjustment (See (4) above).......  (105,557)
                                                           ---------
                                                           $(116,636)
                                                           =========
</TABLE>    


                                       40
<PAGE>
 
<TABLE>     
<CAPTION> 

(6)  Reflects the following:


                                                          (DOLLARS IN
                                                           THOUSANDS)
                                                 
<S>                                                     <C>   
Purchase accounting adjustment (See (4) above)...........   $(4,500)
Deferred debt issuance costs (See (3) above).............     6,500
                                                          --------- 
                                                            $ 2,000
                                                          =========

(7)   Reflects the following:


                                                          (DOLLARS IN
                                                           THOUSANDS)

Accrued expenses retained by Sears (See (2) above).......   $(4,131)
Reserve for severance and relocation (See (4) above).....    13,000
                                                          ---------  
                                                            $ 8,869
                                                          ========= 
(8)   Reflects the following:



                                                          (DOLLARS IN
                                                           THOUSANDS)

Issuance of 263 new shares of Company common stock to       
 Holding, for cash (See (3) above)......................   $263,000 
Estimated stock issuance costs (See (3) above)..........       (500)
Elimination of historical Western Auto stockholder's       
 equity, as adjusted....................................   (318,048) 
                                                           --------  
                                                           $(55,548)
                                                           ========
 
(9)  The Company anticipates that the Acquisition will be accounted for as the
     purchase of assets for income tax purposes resulting in an allocation of
     the purchase price to the income tax basis of the assets and liabilities
     acquired.  Pro forma adjustments to deferred income tax assets
     (liabilities):


                                                          (DOLLARS IN
                                                           THOUSANDS)

Deferred tax on severance and relocation accrual (See       
 (4) above).............................................    $ 4,900 
Net additional deferred tax liability(a) (See (4) above)     (1,900)
                                                            -------  
 Net pro forma change in deferred taxes.................    $ 3,000
                                                            =======  
Components of net pro forma change in deferred taxes:

Current deferred tax liability..........................    (11,000)
Non-current deferred tax liability (See (10) below).....     14,000
                                                            ------- 
                                                            $ 3,000
                                                            =======
- -------------------

</TABLE>     

                                       41
<PAGE>
 
    

      (a)  Represents $4,900 deferred income tax liability related to property
           and equipment, net of $3,000 net deferred income tax assets relating
           to a wholly owned subsidiary of Western Auto.    

<TABLE>    
<CAPTION>
 
(10)  Reflects the following:

                                                                 (DOLLARS
                                                                    IN
                                                                 THOUSANDS)
                                                                     
<S>                                                                <C>
      Elimination of Western Auto's deferred tax liability 
       to Sears (See (1) above).............................      $12,897
      Adjustment to non-current deferred tax liability 
       (See (9) above)......................................       14,000
                                                                ---------
                                                                  $26,897
                                                                =========
</TABLE>     
    
(11) Reflects borrowings of $115,000 under the New Credit Facility to be
     comprised of borrowings under a new term loan facility that will become
     part of the New Credit Facility as well as an existing facility 
     thereunder.     

                                       42
<PAGE>
 
                  UNAUDITED PRO FORMA STATEMENT OF OPERATIONS

<TABLE>    
<CAPTION>
                                                                    FISCAL YEAR ENDED JANUARY 3, 1998
                                            -------------------------------------------------------------------------------------
                                                               RECAPITALIZATION                  ACQUISITION
                                                           ------------------------      -------------------------
                                              COMPANY                                    WESTERN AUTO                    TOTAL
                                            HISTORICAL     ADJUSTMENTS    PRO FORMA       HISTORICAL    ADJUSTMENTS    PRO FORMA
                                            ----------     -----------    ---------      ------------   -----------    ----------
                                                                             (DOLLARS IN THOUSANDS)
<S>                                         <C>            <C>            <C>            <C>            <C>            <C>
Net sales................................... $848,108       $     --       $848,108       $1,319,811    $(45,900)(3)    $2,122,019
Cost of sales...............................  524,586             --        524,586          883,262          --         1,407,848
                                             --------       --------       --------       ----------    --------        ----------
Gross profit................................  323,522             --        323,522          436,549     (45,900)          714,171
Selling, general and
 administrative expenses....................  279,924             --        279,924          475,037     (63,787)(4)       691,174
Restructuring...............................       --             --             --           38,441          --            38,441
                                             --------       --------       --------       ----------    --------        ----------
Income (loss) from operations...............   43,598             --         43,598          (76,929)     17,887           (15,444)
Total interest expense......................   (7,732)       (26,625)(1)    (34,357)         (15,379)      5,260 (5)       (44,476)
Other income (expense), net.................     (824)            --           (824)              (6)         --              (830)
                                             --------       --------       --------       ----------    --------        ----------
Income (loss) before
 provision for taxes........................   35,042        (26,625)         8,417          (92,314)     23,147           (60,750)
Provision (benefit) for income taxes........   14,670        (10,650)(2)      4,020          (31,885)      9,259 (2)       (18,606)
                                             --------       --------       --------       ----------    --------        ----------
Net income (loss)........................... $ 20,372       $(15,975)      $  4,397       $  (60,429)   $ 13,888         $ (42,144)
                                             ========       ========       ========       ==========    ========         =========
</TABLE>         
                                                  (Footnotes on subsequent page)

                                       43
<PAGE>
 
                  UNAUDITED PRO FORMA STATEMENT OF OPERATIONS

<TABLE>       
<CAPTION>
                                        TWENTY-EIGHT WEEKS ENDED           TWENTY-SIX WEEKS ENDED
                                             JULY 18, 1998                      JULY 4, 1998
                                --------------------------------------     ------------------------------
                                                    RECAPITALIZATION               ACQUISITION
                                             -------------------------     ------------------------------
                                                                            WESTERN
                                 COMPANY                                      AUTO                               TOTAL
                                HISTORICAL   ADJUSTMENTS     PRO FORMA     HISTORICAL      ADJUSTMENTS         PRO FORMA
                                ----------   -----------     ---------     ----------      -----------         ---------
 <S>                              <C>           <C>           <C>            <C>             <C>                <C>
                                                              (DOLLARS IN THOUSANDS)
Net sales.....................   $544,000     $    --        $544,000       $586,194        $(18,932)(3)       $1,111,262
Cost of sales.................    332,825          --         332,825        380,876              --              713,701
                                 --------     -------        --------       --------        --------           ----------
Gross profit..................    211,175          --         211,175        205,318         (18,932)             397,561
Selling, general and
administrative expenses.......    178,700          --         178,700        209,017         (26,142)(4)          361,575
Costs associated with the
 recapitalization.............     14,005          --          14,005             --              --               14,005
                                 --------     -------        --------       --------        --------           ----------
Income (loss) from
 operations...................     18,470          --          18,470         (3,699)          7,210               21,981
Total interest expense........    (11,821)     (7,802) (1)    (19,623)       (11,218)          5,764(5)           (25,077)
Other income (expense), net...        119          --             119              1              --                  120
Income (loss) before
 provision (benefit) for
 income taxes.................      6,768      (7,802)         (1,034)       (14,916)         12,974               (2,976)
Provision (benefit) for
 income taxes.................      3,116      (3,121) (2)         (5)        (5,022)          5,190(2)               163
                                 --------     -------        --------       --------        --------           ----------
Net income (loss).............   $  3,652     $(4,681)       $ (1,029)      $ (9,894)       $  7,784           $   (3,139)
                                 ========     =======        ========       ========        ========           ==========

</TABLE>         

                                                  (Footnotes on subsequent page)

                                       44
<PAGE>
 
    
              NOTES TO UNAUDITED PRO FORMA STATEMENT OF OPERATIONS
                             (dollars in thousands)     
    
The Pro Forma Consolidated Statements of Operations reflect the Recapitalization
and Acquisition as if they had occurred on December 29, 1996.     
    
(1) Gives effect to the increase in estimated interest expense from the use of
 borrowings to finance the Recapitalization:     


<TABLE>    
<CAPTION>
                                                                 FISCAL YEAR     TWENTY-EIGHT
                                                                   ENDED           WEEKS
                                                                 JANUARY 3,        ENDED
                                                                   1998         JULY 18, 1998
                                                                 ----------------------------
                                                                  (DOLLARS IN THOUSANDS)
<S>                                                               <C>             <C>        
Interest and commitment fees on unused borrowings
 related to the New Credit Facility and Series A
 Notes(a)......................................................   $31,938          $ 9,030
Amortization of debt issuance costs related to the New
 Credit Facility and Series A Notes............................     2,419              679
Less:  Interest expense in historical statement of
 operations related to debt extinguished in connection
 with the Recapitalization(b)..................................    (7,732)          (1,907)
                                                                  -------          -------
                                                                  $26,625          $ 7,802
                                                                  =======          =======
</TABLE>     
    
  _____________________
  (a) Reflects (i) pro forma interest expense calculated using an interest rate
  of 8.15% per annum on borrowings of $125,000 on the New Credit Facility and
  10.25% per annum on borrowings of $200,000 on the Series A Notes and (ii)
  commitment fees on unused borrowings of $250,000 related to the New Credit
  Facility using a rate of 0.5% per annum.  The interest rates on the New Credit
  Facility and the Series A Notes are variable.  A change in the rates of 1/8 of
  1% on these borrowings would change the pro forma interest expense for the
  year ended January 3, 1998 by $200 and for the twenty-eight weeks ended July
  18, 1998 by less than $100.  In September 1998, the interest rate on the New
  Credit Facility declined to 7.88%, which would reduce pro forma interest
  expense as presented in the unaudited pro forma statement of operations for
  the Recapitalization by less than $200 for both the year ended January 3, 1998
  and the twenty-eight week period ended July 18, 1998.     
    
  (b) Historical interest expense represents interest on intercompany debt, all
  of which was retired with proceeds from borrowings related to the New Credit
  Facility and Series A Notes.  Historical intercompany debt consisted of
  unsecured notes payable, for which interest was typically paid on a quarterly
  basis at variable rates based on the prime rate or LIBOR.  Average borrowings
  outstanding on these notes were $92,700 during the year ended January 3, 1998
  and $93,400 during the period in which the borrowings were outstanding in
  fiscal 1998.  Average interest rates on these notes were 8.2% during the year
  ended January 3, 1998 and 6.6% during the period in which the borrowings were
  outstanding in fiscal 1998.     
    
(2)  Estimated income tax effects of the pro forma adjustments at a statutory
     tax rate of 40%.     
         

                                       45
<PAGE>
 
          
    
(3) Pro forma adjustment eliminates the effect of various Western Auto private
 label credit card programs retained by Sears in accordance with the Acquisition
 Agreement:     

<TABLE>    
<CAPTION>
                                                                       Year Ended        Twenty-Eight Weeks
                                                                     January 3, 1998     Ended July 18, 1998
                                                                     ---------------     -------------------
                                                                          (dollars in thousands)
<S>                                                                  <C>                 <C>
Credit card revenues, included in net sales...........................  $(45,900)             $(18,932)
Credit card operating expenses, included in selling, general
  and administrative expenses.  (See (4) below).......................    55,536                21,368
Credit card financing fees, included in interest expense. (See
  (5) below)..........................................................     2,272                 1,082
                                                                        --------              --------
Net pre-tax loss eliminated...........................................  $ 11,908              $  3,518
                                                                        ========              ========
</TABLE>      
 

                                       46
<PAGE>
 
    
(4)  Pro forma adjustment reflects the following:     

<TABLE>   
<CAPTION>
                                                                             Year Ended       Twenty-Eight Weeks
                                                                          January 3, 1998     Ended July 18, 1998
                                                                          ---------------     -------------------
                                                                                  (dollars in thousands)
<S>                                                                       <C>                 <C>
Elimination of the credit card operating expenses (See (3) above).........   $(55,536)             $(21,368)
Elimination of goodwill amortization......................................     (4,455)               (2,228)
Reduction in other intangibles amortization(a)............................       (146)                  (73)
Reduction in depreciation as a result of preliminary purchase
  price allocation(b).....................................................     (8,119)               (4,372)
Adjustment to include the interchange fee of 2%(c)........................      2,615                   930
Elimination of gain amortization on the post retirement benefit
  obligation..............................................................      1,215                   640
Elimination of rental income, net of depreciation expense, for the
  tire store properties...................................................        639                   329
                                                                             --------              --------
Net decrease in selling, general and administrative expenses..............   $(63,787)             $(26,142)
                                                                             ========              ========
</TABLE>    
 ___________________________
    
(a)  The historical balance sheet for Western Auto includes other intangibles of
     $9,114 which were being depreciated over 40 years. The pro forma adjustment
     above is made in conjunction with the write-down of the intangible assets
     by $4,500.
(b)  Reflects elimination of depreciation related to the purchase price
     allocation based on an average useful life of 13 years.
(c)  Historically, Western Auto has not been charged for the interchange fee of
     2% on Sears' credit card sales. The Company will enter into a Merchant
     Agreement with Sears, whereby Sears will service its credit card used at
     the Parts America, Western Auto dealer stores and Western Auto Puerto Rico
     stores for a specified period of time, and will charge the Company an
     interchange fee of 2% of related credit card sales.    


                                       47
<PAGE>
 
        
(5)  Pro forma adjustment reflects the following:     

<TABLE>       
<CAPTION>
                                                                                      YEAR ENDED        TWENTY-EIGHT WEEKS
                                                                                    JANUARY 3, 1998     ENDED JULY 18, 1998
                                                                                    ---------------     -------------------
                                                                                           (DOLLARS IN THOUSANDS)
<S>                                                                                 <C>                 <C>
Elimination of historical Western Auto inter-company interest expense...............    $(13,107)             $(10,136)
Elimination of credit card financing fees relating to credit card                                                      
 program retained by Sears (See (3) above)..........................................      (2,272)               (1,082)
Interest expense on $25,000 under the New Credit Facility and                                                          
 $90,000 under a new term loan facility that will become part of the                                                   
 New Credit Facility at 7.88% (a)...................................................       9,062                 4,884 
Amortization of deferred debt issuance costs over five and one-half                                                    
 years..............................................................................       1,182                   637 
Reduction in commitment fees on unused borrowings at a rate of                                                         
 0.5% per annum resulting from $25,000 additional borrowings                                                           
 under the New Credit Facility......................................................        (125)                  (67)
                                                                                        --------              -------- 
 Net decrease in interest expense.................................................      $ (5,260)             $ (5,764) 
                                                                                        --------              -------- 
</TABLE>         
 _______________________
        
(a)  The interest rates on the new credit facility are variable. A change in the
     rates of 1/8 of 1% on these borrowings would change the pro forma interest
     expense for the year ended January 3, 1998 by $200 and for the twenty-eight
     weeks ended July 18, 1998 by $100.     

                                       48
<PAGE>
 
                      SELECTED CONSOLIDATED FINANCIAL DATA
                      ------------------------------------
    
     The following table sets forth selected consolidated statement of
operations, balance sheet and other operating data of the Company.  The selected
consolidated financial data for each of the five fiscal years during the period
ended January 3, 1998 are derived from the audited financial statements of the
Company which have been audited by Arthur Andersen LLP.  The selected
consolidated financial data for the twenty-eight weeks ended July 12, 1997 and
July 18, 1998 are derived from financial statements that are unaudited and
include, in the opinion of management, all adjustments, consisting only of
normal recurring adjustments, necessary to fairly present the data for such
periods, and are not necessarily indicative of the results expected for a full
fiscal year or for any future period.  The data presented below should be read
in conjunction with the consolidated financial statements of the Company and the
notes thereto included herein, the other financial information included herein
and "Management's Discussion and Analysis of Financial Condition and Results of
Operations."     

<TABLE>   
<CAPTION>
                                                          FISCAL YEAR(1)                               TWENTY-EIGHT WEEKS ENDED
                                ------------------------------------------------------------------    --------------------------
                                                                                                        JULY 12,      JULY 18,
                                   1993          1994          1995          1996          1997          1997          1998
                                ----------    ----------    ----------    ----------    ----------    ------------  -----------
<S>                               <C>           <C>           <C>            <C>           <C>           <C>           <C>
                                                                   (dollars in thousands)
STATEMENT OF OPERATIONS DATA:
Net sales......................   $365,241      $482,347      $602,559      $705,983      $848,108      $435,880      $544,000
Cost of sales..................    227,750       297,444       369,962       437,615       524,586       268,198       332,825
Selling, general and
 administrative expenses(2)....    117,733       155,457       196,153       228,049       279,924       145,433       178,700
Expenses associated with the
 Recapitalization..............         --            --            --            --            --            --        14,005
Operating income (loss)........     19,758        29,446        36,444        40,319        43,598        22,249        18,470
Interest expense...............      2,031         3,633         6,327         6,221         7,732        (4,382)      (11,821)
Other income (expense).........         27        10,472        (1,764)         (151)         (824)         (450)          119
Income (loss) before taxes(3)..     17,754        36,285        28,353        33,947        35,042        17,417         6,768
Income tax expense (benefit)...      6,790        13,453        11,648        13,735        14,670         7,291         3,116
Net income (loss)(3)...........     10,964        22,832        16,705        20,212        20,372        10,126         3,652

OTHER DATA:
EBITDA(4)......................   $ 28,953      $ 42,694      $ 51,243      $ 57,818      $ 65,399      $ 33,512      $ 31,978
EBITDAR(5).....................     44,792        64,893        82,427        96,423       113,697        58,026        63,252
Capital expenditures...........     25,316        25,781        42,939        44,264        48,864        20,464        26,028
Ratio of earnings to fixed
 charges(6)....................       3.43x         4.29x         2.70x         2.78x         2.47x         2.39x         1.30x
Total store square footage
 (000s) (at period end)(7).....      2,408         3,150         3,939         4,710         5,857         5,239         6,485
</TABLE>    

                                       49
<PAGE>
 
<TABLE>   
<CAPTION>
<S>                                  <C>            <C>           <C>           <C>            <C>           <C>           <C>
Percentage increase in
 comparable store net
 sales(8)........................     17.3%          9.5%          1.7%          1.1%          5.1%          6.6%          6.4%
Net cash provided by (used
 in) operating activities........    6,697        (5,358)       26,854        22,991        41,484        27,922        23,165
Net cash used in investing
 activities......................  (25,275)      (14,201)      (39,855)      (44,121)      (48,607)      (20,346)      (21,873)
Net cash provided by (used
 in) financing activities........   18,578        19,559        22,925        13,777         7,638        (7,798)       36,020
Stores open at end of period.....      352           437           536           649           814           720           909

BALANCE SHEET DATA:
Net working capital(9)........... $ 24,903      $ 79,721      $ 92,699      $101,957      $113,136                    $149,686
Net working capital, as
 adjusted(10)....................   54,432        84,061        91,864       111,142       112,924                     104,927
Total assets.....................  185,594       228,242       287,716       384,620       450,201                     593,221
Total debt (including
 current maturities).............   53,279        69,622        92,727       107,920       113,777                     335,000
Stockholder's equity
 (deficit).......................   49,048        71,880        88,585       108,797       129,169                     (40,070)
</TABLE>    
______________________
    
(1) The Company's fiscal year consists of 52 or 53 weeks ending on the Saturday
    nearest to December 31.  All fiscal years presented are 52 weeks except for
    fiscal 1997, which consists of 53 weeks.  The Company's first fiscal 
    quarter consists of 16 weeks and the other three fiscal quarters consist 
    of 12 weeks.     
    
(2) Fiscal 1997 includes an unusual medical claim that exceeded the Company's
    stop loss insurance coverage. The Company has increased its stop loss
    coverage effective January 1, 1998 to a level that would provide insurance
    coverage for a medical claim of this magnitude.  The pre-tax amount of this
    claim, net of related increased insurance costs, was $900.     
    
(3) Fiscal 1994 includes a net after-tax gain of $6,700 on the sale of
    equity securities of TBC Corporation, a distributor of automotive products
    in which the Company held a minority equity ownership interest.     
    
(4) EBITDA represents operating income plus depreciation and amortization
    included in operating income. EBITDA is not intended to represent cash flow
    from operations as defined by GAAP and should not be considered as a
    substitute for net income as an indicator of operating performance or as an
    alternative to cash flow (as measured by GAAP) as a measure of liquidity.
    The Company has included it herein because management believes this
    information is useful to investors as such measures provide additional
    information with respect to the ability of the Company to meet its future
    debt service, capital expenditure and working capital requirements and, in
    addition, certain covenants in the Indenture and under the New Credit
    Facility are based upon an EBITDA calculation. The Company's method for
    calculating EBITDA may differ from similarly titled measures reported by
    other companies.     
(5) EBITDAR represents EBITDA plus operating lease expense.  Because the
    proportion of stores leased versus owned varies among industry competitors,
    the Company believes that EBITDAR permits a meaningful comparison of
    operating performance among industry competitors.  The Company leases
    substantially all of its stores.
    
(6) For purposes of computing the ratio of earnings to fixed charges, earnings
    represents income (loss) before income taxes plus fixed charges.  Fixed
    charges consist of interest expense (including amortization of deferred debt
    issuance cost) and one-third of lease expense, which management believes is
    representative of the interest component of lease expense.     
(7) Total store square footage is based on the Company's actual store formats
    and includes normal selling, office, stockroom and receiving space.
(8) Comparable store net sales data is calculated based on the change in net
    sales of all stores opened as of the beginning of the preceding fiscal year.
    Net stores become part of the comparable store base on the first day 

                                       50
<PAGE>
 
    of their second full fiscal year in operation.  Relocations are included in
    comparable store net sales from the date of opening.  Increases for fiscal
    1997 have been adjusted to exclude the effect of the fifty-third week.
(9)  Net working capital represents total current assets less total current
     liabilities.
(10) Net working capital, as adjusted, represents total current assets excluding
     cash and cash equivalents, less total current liabilities excluding bank
     overdrafts, notes payable and current maturities of long-term debt.
     Management believes that net working capital, as adjusted, is a meaningful
     measure of the liquidity of net current assets relating to the Company's
     operating activities.

                                       51
<PAGE>
 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
    
     The following discussion and analysis of financial condition and results of
operations should be read in conjunction with the consolidated financial
statements of the Company, the notes thereto and other data and information
appearing elsewhere in this Prospectus.  The Company's fiscal year ends on the
Saturday nearest December 31. As used in this section, fiscal 1997 represents
the 53 weeks ended January 3, 1998; fiscal 1996 represents the 52 weeks ended
December 28, 1996; and fiscal 1995 represents the 52 weeks ended December 30,
1995.  The Company's first quarter consists of 16 weeks, and the other three
quarters consist of 12 weeks.     

GENERAL
    
     The Company is the second largest retailer of automotive parts and
accessories in the United States (based on store count) with 909 stores in 17
states as of July 18, 1998.  Based on store count, the Company believes it is
the largest automotive retailer in a majority of its markets.     

     The Company was formed in 1929 when the Company's founders purchased three
stores from Pep Boys and was acquired by Arthur Taubman in 1932.  Nicholas F.
Taubman, Arthur Taubman's son and the Company's Chairman, assumed control of the
Company in 1969.  In the 1980s, the Company sharpened its marketing focus to
target sales of automotive parts to DIY customers and accelerated its growth
strategy.  As part of its growth strategy, the Company commissioned new store
designs with more efficient merchandising and inventory management, thereby
rationalizing the SKU count in each store.  In addition, the Company's
distribution center was refurbished and upgraded to support planned expansion.
    
     The Company has achieved significant growth through a focused store
expansion strategy of opening stores in new contiguous and selected existing
markets.  Since accelerating its store expansion plan in 1992, the Company has
grown from the eighth largest to the second largest U.S. specialty retailer of
automotive parts (based on store count), increasing its store count from 223 to
909.     
    
     In 1996, the Company made the decision to aggressively expand its sales to
the DIFM market by implementing a commercial delivery program, which is now in
place at 494 stores.  Due to its success in rapidly building its commercial
delivery program, the Company will continue to expand this program, including
adding approximately 45 stores to the program in the remainder of 1998.  The
Company believes it has significant competitive advantages in servicing the DIFM
segment because it has the distribution capacity and sophisticated information
systems necessary to efficiently stock, advertise and deliver a broad inventory
selection of brand name and quality private label parts.     
    
     The Company has also invested heavily in store, logistical and management
information systems. The Company has reengineered its POS system, implemented
a new store level inventory management system, installed a satellite
communications network, upgraded host systems and built additional distribution
centers.  With these technological enhancements and the opening of a fourth
distribution center to be completed by early 1999, the Company will be able to
serve over 1,600 stores.     
    
     On August 17, 1998, the Company and Holding entered into the Acquisition
Agreement to acquire Western Auto from Sears for $175.0 million and
approximately 40% of the Common Stock of Holding.  The Acquisition Agreement
provides that (i) Western Auto will be merged into a subsidiary of the Company,
with such subsidiary to become the surviving corporation, (ii) the issued and
outstanding shares of Western Auto will be converted into the right to receive
in the aggregate (a) $175.0 million and (b) 11,474,606 shares of Holding's Class
A common stock, $.01 par value per share, constituting approximately 40% of the
outstanding Common Stock of Holding. FS&Co., Ripplewood, Nicholas F. Taubman and
the Taubman Trust have committed to invest an additional $70.0 million in equity
to fund a portion of the cash purchase price for Western Auto.  The Company
anticipates that $115.0 million of the cash purchase price and certain
transaction costs will be funded through bank debt.  The Acquisition is expected
to close by year end but there can be no assurance that the Acquisition will be
consummated.     

                                       52
<PAGE>
 
EFFECT OF THE RECAPITALIZATION
    
     As a result of the Recapitalization, the Company has incurred approximately
$325.0 million in long-term debt and approximately $19.6 million in fees and
expenses, a portion of which was charged to operating and administrative
expenses during the fiscal quarter in which the Recapitalization was
consummated.  The transactions constituting the Recapitalization affecting the
Company have been accounted for as the issuance of debt, the repayment of
intercompany debt to Holding and as a dividend to Holding for financial
reporting purposes.     

RESULTS OF OPERATIONS

     The following table sets forth the statement of operations data for the
Company expressed as a percentage of net sales for the periods indicated.

 
<TABLE>    
<CAPTION>
                                                                                                        TWENTY-EIGHT WEEKS
                                             FISCAL YEAR ENDED                                                ENDED
                             ------------------------------------------------------------          --------------------------- 
                               DECEMBER 30,          DECEMBER 28,            JANUARY 3,              JULY 12,         JULY 18,
                                  1995                  1996                   1998                    1997             1998
                             -------------         -------------          ---------------          -----------       ---------
<S>                              <C>                  <C>                     <C>                     <C>             <C> 
Net sales                        100.0%               100.0%                  100.0%                  100.0%           100.0%
Cost of sales                     61.4                 62.0                    61.9                    61.5             61.2
                                 -----                -----                   -----                   -----            -----     
Gross profit                      38.6                 38.0                    38.1                    38.5             38.8
Selling, general and              32.6                 32.3                    33.0                    33.4             32.8
 administrative expenses
Expenses associated with            --                   --                      --                      --              2.6
 recapitalization                -----                -----                   -----                   -----            -----   

Operating profit (loss)            6.0                  5.7                     5.1                     5.1              3.4
Interest expense                   1.0                  0.9                     0.9                     1.0              2.2
Other expense, net                 0.3                  0.0                     0.1                     0.1             (0.1)
Income tax expense (benefit)       1.9                  1.9                     1.7                     1.7              0.6
                                 -----                -----                   -----                   -----            -----     
Income (loss)                      2.8%                 2.9%                    2.4%                    2.3%             0.7%
                                 =====                =====                   =====                   =====            =====
</TABLE>     

     Net sales consists primarily of comparable store net sales, last year store
net sales, and new store net sales. New stores become part of the comparable
store base on the first day of their second full fiscal year in operation.

     The Company's cost of goods sold includes merchandise costs and warehouse
and distribution expenses. Gross profit as a percentage of net sales may be
affected by variations in the Company's product mix, price changes in response
to competitive factors and fluctuations in merchandise costs and vendor
programs.

     Selling, general and administrative expenses are comprised of store
payroll, store occupancy, net advertising expenses, other store expenses and
general and administrative expenses, including salaries and related benefits of
corporate employees, administrative office expenses, data processing,
professional expenses and other related expenses.

                                       53
<PAGE>
 
    
Twenty-Eight Weeks Ended July 18, 1998 Compared to Twenty-Eight Weeks Ended July
12, 1997     
    
     Net sales for the twenty-eight weeks ended July 18, 1998 increased by
$108.1 million, or 24.8%, to $544.0 million as compared to $435.9 million, for
the comparable twenty-eight weeks ended July 12, 1997.   This increase was due
to an increase in comparable store net sales of 6.4%, or $27.0 million, an
increase in net sales from stores opened in fiscal 1997 of $62.8 million, the
contribution of $19.1 million in net sales from stores opened in fiscal 1998,
and a decrease in miscellaneous net sales of $0.8 million.  During the twenty-
eight weeks ended July 18, 1998, the Company opened 96 new stores, relocated
four stores, remodeled 25 stores, and closed one store. As of July 18, 1998, the
Company operated 909 stores as compared to 720 stores at July 12, 1997.     
    
     Gross profit for the twenty-eight weeks ended July 18, 1998 was $211.2
million, or 38.8% of net sales, compared with $167.7 million, or 38.5% of net
sales, for the twenty-eight weeks ended July 12, 1997.  The increase in the
gross profit percentage was primarily due to decreased warehouse and delivery
expenses.     
    
     Selling, general and administrative expenses, for the twenty-eight weeks
ended July 18, 1998, increased by $33.3 million, as compared to the twenty-eight
weeks ended July 12, 1997, and, as a percentage of net sales, decreased from
33.4% to 32.8%.  This decrease, as a percent of sales, is due to the reduction
in certain private company expenses which were eliminated after the
Recapitalization and the elimination of an unusual medical claim which occurred
in the twelve weeks ended July 12, 1997.     
    
     As part of the Recapitalization, $14.0 million in expenses were incurred
which related to the Recapitalization.  This expense consisted of $11.5 million
of bonuses paid to certain employees for past performances, $0.2 million in
related employment taxes and $2.3 million for non-recurring expenses which
consisted primarily of professional fees.     
    
     Operating profit decreased from $22.2 million, or 5.1% of net sales to
$18.4 million, or 3.4% of net sales for the comparable time period due to the
expenses incurred with the Recapitalization.  Excluding the $14.0 million in
transaction expenses, operating profit increased by $10.2 million, or 46.0%, to
$32.4 million, or, 6.0% of net sales, for the twenty-eight weeks ended July 18,
1998, compared to $22.2 million for the twenty-eight weeks ended July 12, 1997,
due to the factors cited above.     
    
     Interest expense, for the twenty-eight weeks ended July 18, 1998, was $11.8
million compared to $4.4 million for the twenty-eight weeks ended July 12, 1997.
The increase is due to increased debt associated with the Recapitalization and
related higher interest rates.     
    
     Income tax expense for the twenty-eight weeks ended July 18, 1998, was $3.1
million as compared to $7.3 million for the twenty-eight weeks ended July 12,
1997, with effective tax rates of 46.0% and 41.9%, respectively.  This increase
is the result of increased permanent adjustments and lower pretax earnings due
to the Recapitalization.     
    
     As a result of the above factors, net income of $3.7 million, for the
twenty-eight weeks ended July 18, 1998, as compared to net income of 10.1
million, for the twenty-eight weeks ended July 12, 1997.  As a percentage of
sales, net income      

                                       54
<PAGE>
 
    
for the twenty-eight weeks ended July 18, 1998, was 0.7% as compared to net
income of 2.3%, for the twenty-eight weeks ended July 12, 1997.     

Fiscal Year Ended January 3, 1998 Compared to Fiscal Year Ended December 28,
1996

     Net sales for fiscal 1997 increased by $142.1 million, or 20.1%, over net
sales for fiscal 1996.  This increase was due to an increase in comparable store
sales (adjusted to exclude the fifty-third week of 1997 which contributed total
sales of $15.6 million) of 5.1%, or $32.6 million, an increase in net sales from
stores opened in fiscal 1996 of $54.8 million, the contribution of $44.0 million
in net sales from stores opened in fiscal 1997, and a decrease in miscellaneous
net sales of $4.9 million.  Comparable store net sales were enhanced by the
commercial delivery program and by increased average sales per customer.  In
fiscal 1997, the Company opened 170 stores and also relocated 15 stores and
remodeled 27 stores.  By fiscal year end 1997, the Company had 814 stores, as
compared to 649 stores at the end of fiscal 1996.
    
     Gross profit for fiscal 1997 was $323.5 million, or 38.1% of net sales,
compared with $268.4 million, or 38.0% of net sales, for fiscal 1996.  The
increase in the gross profit percentage was primarily due to decreased warehouse
and delivery expenses (5.68% of net sales in fiscal 1997 compared to 5.78% of
net sales in fiscal 1996) which resulted from the implementation of the
distribution center management system ("DCMS") and more efficient material
handling equipment in certain distribution centers.  In addition, the Company
was able to offset lower gross profit margins in its commercial delivery
business with improved gross profit margins in its DIY business.  The Company
believes that as its store count grows, it will achieve greater operating
leverage from its distribution centers.     

     Selling, general and administrative expenses for fiscal 1997 increased by
$51.9 million as compared to fiscal 1996 and, as a percentage of net sales,
increased from 32.3% to 33.0%.  This increase as a percentage of net sales was
primarily due to the higher operating costs as a percentage of net sales of the
greater number of new stores that were in the early stage of maturation in
fiscal 1997, particularly the 58 stores opened in the fourth quarter of 1997.
In addition, the increase was partially attributable to increases in reserves
for self-insured medical and worker compensation plans.

     Interest expense for fiscal 1997 was $7.7 million compared to $6.2 million
in fiscal 1996.  Interest expense was affected by higher rates and increased
borrowings in fiscal 1997.

     Income tax expense for fiscal 1997 was $14.7 million as compared to $13.8
million for fiscal 1996, with effective tax rates of 41.9% and 40.5%,
respectively.  This increase was primarily due to increasing tax reserves.

     As a result of the above factors, net income of $20.4 million was recorded
in fiscal 1997 as compared to $20.2 million for fiscal 1996.  As a percentage of
sales, net income for fiscal 1997 was 2.4% as compared to 2.9% for fiscal 1996.

Fiscal Year Ended December 28, 1996 Compared to Fiscal Year Ended December 30,
1995

     Net sales for fiscal 1996 increased by $103.4 million, or 17.2%, over net
sales for fiscal 1995.  This increase was due to an increase in comparable sales
of 1.1%, or $6.2 million, an increase in net sales from stores opened in fiscal
1995 of $39.1 million, the contribution of $53.9 million in net sales from
stores opened in fiscal 1996, and an increase in miscellaneous net sales of $4.2
million.  Comparable store net sales were enhanced by the roll-out of the
Company's commercial delivery program in the second half of fiscal 1996.
However, this increase was negatively impacted by cannibalization of net sales
of existing stores by net sales of new Company stores and competitive new store
openings.  The Company believes that although "in market" openings cannibalize
sales in existing stores, these openings serve to increase overall market share
and leverage fixed expenses.  The Company opened 115 new stores in fiscal 1996
and also relocated three stores and remodeled 35 stores.  By fiscal year end
1996, the Company had 649 stores as compared to 536 stores at the end of fiscal
1995.

     Gross profit for fiscal 1996 was $268.4 million, or 38.0% of net sales,
compared with $232.6 million, or 38.6% of net sales, during fiscal 1995.  The
decrease in the gross profit percentage was primarily due to increased 

                                       55
<PAGE>
 
warehouse and delivery expenses (5.78% of net sales in fiscal 1996 compared to
5.25% of net sales in fiscal 1995) and volatility in the freon market. Warehouse
and delivery expenses increased due to opening a new distribution center and
increasing service levels to stores which prior to implementation of the DCMS
required significant amounts of incremental labor expense. See "Business--
Management Information Systems."

     Selling, general and administrative expenses for fiscal 1996 increased by
$31.9 million as compared to fiscal 1995 and, as a percentage of net sales,
decreased from 32.6% to 32.3%.  The decrease as a percentage of net sales was
primarily due to increased vendor support for advertising and marketing.
Additionally, in fiscal 1995, the Company spent considerable resources in
developing and rolling out its reengineered POS system and satellite
communication network.

     Interest expense for fiscal 1996 was $6.2 million compared to $6.3 million
in fiscal 1995.  Interest was affected by lower interest rates in fiscal 1996,
but higher average debt balances compared to fiscal 1995.

     Income tax expense for fiscal 1996 was $13.7 million as compared to $11.6
million for fiscal 1995, with effective tax rates of 40.5% and 41.1%,
respectively.

     As a result of the above factors, net income of $20.2 million was recorded
in fiscal 1996 as compared to $16.7 million for fiscal 1995.  As a percent of
sales, net income for fiscal 1996 was 2.9% as compared to 2.8% for fiscal 1995.

LIQUIDITY AND CAPITAL RESOURCES
    
     The Company's primary capital requirements have been the funding of its
continued store expansion program, store relocations and remodels, inventory
requirements, the construction and upgrading of distribution centers and the
development and implementation of proprietary information systems.  From 1995 to
1997, the Company opened 389 stores, constructed a new distribution center,
completed approximately 80% of another new distribution center and expanded its
Roanoke distribution center.  The Company has financed its growth through a
combination of internally generated funds and borrowings.  Net cash provided by
operating activities was $23.2 million in the twenty-eight weeks ended July 18,
1998, $41.5 million in fiscal 1997, $23.0 million in fiscal 1996, and $26.9
million in fiscal 1995.     

     The Company's new stores require capital expenditures of approximately
$120,000 per store and an inventory investment of approximately $400,000 per
store.  A substantial portion of these inventories are financed through vendor
payables.  Pre-opening expenses, consisting primarily of store set-up costs and
training of new store employees, average approximately $25,000 per store and are
expensed when incurred.

     Historically, the Company has negotiated extended payment terms from
suppliers to finance inventory growth, and the Company believes that it will be
able to continue financing much of its inventory growth through such extended
payment terms.  The Company anticipates that inventory levels will continue to
increase primarily as a result of new store openings and increased SKU levels.

     In fiscal 1995, net cash provided by operating activities was $26.9
million.  Of this amount, $16.7 million was due to net income.  Depreciation and
amortization provided an additional $14.8 million of funds and $4.6 million was
used for working capital.  Net cash used for investing activities was $39.9
million and was comprised primarily of capital expenditures.  Net cash provided
by financing activities was $22.9 million and was comprised primarily of net
borrowings.

     In fiscal 1996, net cash provided by operating activities was $23.0
million.  Of this amount, $20.2 million was due to net income.  Depreciation and
amortization provided an additional $17.5 million of funds and $14.7 million was
used for working capital.  Net cash used for investing activities was $44.1
million and was comprised primarily of capital expenditures.  Net cash provided
by financing activities was $13.8 million and was comprised primarily of net
borrowings.

                                       56
<PAGE>
 
     In fiscal 1997, net cash provided by operating activities was $41.5
million.  Of this amount, $20.4 million was due to net income.  Depreciation and
amortization provided an additional $21.8 million of funds and $0.7 million was
used for working capital.  Net cash used for investing activities was $48.6
million and was comprised of  capital expenditures.  Net cash provided by
financing activities was $7.6 million and was comprised primarily of payments on
borrowings.
    
     For the twenty-eight weeks ended July 18, 1998, net cash provided by
operating activities was $23.2 million, which consisted primarily of net working
capital of $5.3 million, depreciation and amortization of $14.2 million, and a
net income of $3.7 million.  Net cash used for investing activities was $21.9
million and consisted primarily of $26.0 million for capital expenditures,
offset by proceeds of $4.1 million from the sale of a corporate airplane.  Net
cash provided by financing activities was $36.0 million and was primarily the
result of the Recapitalization.  See "Summary--The Recapitalization."     
    
     The Company intends to fund the Acquisition with the issuance to Sears of
11,474,606 shares of Holding's Class A Common Stock, additional borrowings of a
$25.0 million under the delayed draw facility under the New Credit Facility, a
$90.0 million new term loan facility under the New Credit Facility, the sale of
approximately $70.0 million of Holding Common Stock to existing stockholders of
Holding, and $10.0 million of existing cash assuming the maximum payment on the
Credit Card Liability. The new term loan facility will mature on April 15, 2004
and will have amortization of $1.0 million per year until 2004, with
amortization of $87.5 million in 2004. Although Western Auto incurred a $92.3 
million pre-tax loss in fiscal 1997, primarily the Company believes as a result 
of one-time restructuring charges, store format conversion costs and losses 
generated by operations to be retained by Sears, the Company anticipates that 
the Acquisition will positively impact its operating income for fiscal 1999 as a
result of (i) improved operating results at Western Auto due to completion of 
its store format conversion,  (ii) negotiating more favorable arrangements with 
suppliers of merchandise due to increased purchasing volume, (iii) cost savings 
relating to the consolidation of advertising expenses and (iv) elimination of 
certain overlapping corporate and distribution operations.    
        
     The Company believes it will have sufficient liquidity to fund its debt
service obligations, including indebtedness incurred in connection with the
Acquisition, and implement its growth strategy over the next several years. The
Company has outstanding indebtedness consisting of $200.0 million of Series A
Notes, borrowings of $135.0 million under the New Credit Facility and the IRB.
Holding has outstanding $62.0 million of Debentures. The Series A Notes bear,
and the Series B Notes will bear, interest at a rate of 10.25%, payable
semiannually, and require no principal payments until maturity. The $10.0
million principal amount IRB bears interest at a variable rate and will require
no principal payments until maturity in November 2002. In addition to its
operating cash flow, the Company has access to a total of $250.0 million through
the New Credit Facility. The New Credit Facility provides for (i) a $125.0
million Tranche B term loan, which was made at the closing of the
Recapitalization; (ii) a revolver with maximum borrowings of approximately
$125.0 million, a minimal amount of which was drawn (including in connection
with the replacement of outstanding letters of credit in the amount of
approximately $2.0 million) in connection with the Recapitalization, and (iii) a
$125.0 million delayed draw term loan, $25.0 million of which will be used in
connection with the Acquisition. The term loan facilities, other than the
Tranche B term loan, will mature on the sixth anniversary of initial borrowing,
and the Tranche B term loan will mature on the eighth anniversary of initial
borrowing. Annual principal payments on the term loan facilities prior to the
sixth anniversary of initial borrowing will be nominal; thereafter, required
principal payments will be approximately $149.0 million in 2004, $60.0 million
in 2005 and $30.0 million in 2006, assuming the term loan facilities have been
fully borrowed. The revolving loan facility will mature on the sixth anniversary
of initial borrowing. The loans under the New Credit Facility are secured by a
first priority security interest in substantially all tangible and intangible
assets of the Company. Amounts available to the Company under the revolver and
delayed draw term loans are subject to a borrowing base formula which is based
on certain percentages of the Company's inventories. The Company intends to use
borrowings under the revolver and delayed draw term loans for store expansion
and funding of working capital. Borrowings under the New Credit Facility are
required to be prepaid, subject to certain exceptions, with (a) 50% of defined
excess cash flow, (b) 100% of the net cash proceeds of all asset sales or other
dispositions of property by the Company and its subsidiaries (including certain
insurance and condemnation proceeds), subject to certain exceptions (including
exceptions for (i) reinvestment of certain asset sale proceeds within 360 days
of such sale and (ii) certain sale-leaseback transactions), (c) 100% of the net
proceeds of issuances of debt obligations of the Company and its subsidiaries,
and (d) 100% of the net proceeds of issuance of equity of the Company and its
subsidiaries. Because increases in net working capital, capital expenditures and
debt repayments are deducted in calculating excess cash flow, the Company does
not anticipate that the prepayment obligation under the New Credit Facility in
respect thereof will have a material effect on its operating strategy. With
respect to growth through acquisitions, the operation of this covenant may
result in the application of cash resources for          

                                       57
<PAGE>
 
    
prepayments which would require the Company to secure additional equity or debt
financing to fund an acquisition, but while no assurance can be given, the
Company does not anticipate that this would have a material effect on its
ability to finance acquisitions in the future.     

QUARTERLY RESULTS AND SEASONALITY

     The Company's business is somewhat seasonal in nature, with the highest
sales occurring in the spring and summer months.  In addition, the Company's
business is affected by weather conditions.  While unusually heavy precipitation
tends to soften sales as elective maintenance is deferred during such periods,
extremely hot and cold weather tends to enhance sales by causing parts to fail.

     The following table sets forth certain quarterly unaudited operating data
of the Company for fiscal 1996 and fiscal 1997.  The first quarter consists of
16 weeks and the other three quarters consist of 12 weeks.  The unaudited
quarterly information includes all adjustments which management considers
necessary for a fair presentation of the information shown.  The data presented
below should be read in conjunction with the consolidated financial statements,
including the related notes thereto included herein and the other financial
information included herein.

<TABLE>
<CAPTION>
                                     FISCAL 1996                                                   FISCAL 1997
                   -------------------------------------------------------------------------------------------
                       FIRST      SECOND     THIRD      FOURTH     FIRST      SECOND     THIRD       FOURTH
                      QUARTER    QUARTER    QUARTER    QUARTER    QUARTER    QUARTER    QUARTER      QUARTER
                   -------------------------------------------------------------------------------------------
 
<S>                   <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>
Net Sales             $191,817   $174,717   $177,274   $162,175   $239,151   $196,729   $206,409      $205,819
Gross Profit            75,555     65,735     63,975     63,103     92,291     75,391     77,717        78,123
Operating Income         8,869     12,798      8,646     10,006     10,283     11,966     10,347        11,002
Net Income               4,112      6,849      4,278      4,973      4,400      5,726      5,012         5,234
EBITDA                  14,330     17,072     12,846     13,570     16,578     16,934     15,412        16,475
</TABLE>


YEAR 2000 STRATEGY
    
     A significant percentage of the software that runs most computers relies on
two-digit date codes to perform computations and decision-making functions.
Commencing on January 1, 2000, these computer programs may fail from an
inability to interpret date codes properly, misinterpreting "00" as the year
1900 rather than 2000.  The Company has completed the identification of all
necessary internal software changes to ensure that it does not experience any
loss of critical business functionality due to the Year 2000 issue.  The Company
has appointed an internal Year 2000 project manager and remediation team and has
adopted a four phase approach of assessment, remediation, testing, and
contingency planning.  The scope of the project includes all internal software,
hardware, operating systems, and assessment of risk to the business from vendors
and other partners' Year 2000 issues.  The assessment of all internal systems
has been completed, the remediation and testing phases are in progress, and
contingency planning for certain information technology systems has begun.  The
Company believes that this approach of assessment (including prioritization by
business risk), remediation (including conversions to new software), testing of
necessary changes, and contingency planning will minimize the business risk of
year 2000 from internal systems.     
    
     The Company is utilizing internal and external resources to correct,
replace, and test its software for Year 2000 compliance and plans to complete
the Year 2000 project no later than June 30, 1999.  The total cost of the Year
2000 project is estimated at $3.7 million.  Of the total project cost,
approximately $1.0 million represents the purchase of new software and hardware
which will be capitalized.  The remaining will be expensed as incurred during
1998 and 1999.  As of the end of the Company's second quarter, the Company has
spent approximately $0.9 million on the Year 2000 project.     
    
     Ongoing communications have been established with almost all vendors and
other partners to monitor their progress in resolving Year 2000 issues, most of
which the Company believes, are making substantial     

                                       58
<PAGE>
 
        
progress. However, there can be no assurance that Year 2000 related systems
issues of its business partners will be corrected in a timely manner or that the
failure of its business partners to correct these issues would not have a
material adverse effect on its future results of operations or financial
condition.          
    
     The Company has already begun to develop contingency plans in the event a
business interruption caused by Year 2000 problems should occur.  For certain,
but not all, information technology systems, contingency plans are in place.
Elements of the Company's contingency plans will include: switching of vendors,
back-up systems that do not rely on computers, and the stockpiling of certain
products in the months before the Year 2000.     
        
     Western Auto has informed the Company that it has adopted a Year 2000
strategy and has retained an adequate number of personnel to execute its
strategy. The Company intends to enter into a number of retention agreements to
retain such key personnel. There can be no assurance, however, that Western Auto
will attain sufficient Year 2000 compliance in a timely manner.     
        
     The cost and time estimated for the Year 2000 project are based on the
Company's best estimates. There can be no assurance that these estimates will
be achieved and that planned results will be achieved. Failure to resolve all
potential Year 2000 issues in a timely manner could have a material adverse
impact on the Company. Risks include, but are not limited to, the retention of
internal and external resources dedicated to the project, the timely delivery of
software corrections from external vendors, and the successful completion of key
business partners' Year 2000 projects.     

                                       59
<PAGE>
 
                                    BUSINESS

GENERAL
    
     The Company is the second largest specialty retailer of automotive parts
and accessories in the United States (based on store count) and, as of July 18,
1998, had 909 stores in 17 states operating under the "Advance Auto Parts" name.
The Company has achieved significant growth through a focused store expansion
strategy of opening stores in new contiguous and selected existing markets.
Since accelerating its store expansion plan in 1992, the Company has grown from
the eighth largest to the second largest U.S. specialty retailer of automotive
parts (based on store count), increasing its store count from 223 to 909.  From
fiscal 1992 through fiscal 1997, the Company increased net sales, net income and
EBITDA, as adjusted for the Recapitalization, by a compound annual growth rate
of 29.3%, 22.2% and 28.4%, respectively.  See footnote (4) to "Summary--Summary
Consolidated Historical and Pro Forma Financial Data" for information with
respect to EBITDA, as adjusted for the Recapitalization, and "Summary--Summary
Consolidated Historical and Pro Forma Financial Data" for certain cash flow
information. In addition, the Company has aggressively implemented its
commercial delivery program to penetrate the DIFM segment of the automotive
aftermarket.  The Company, which it believes is the largest automotive retailer
in a majority of its markets based on store count, has expanded from its
original geographic base of North Carolina, South Carolina, Tennessee and
Virginia to also operate in Alabama, Arkansas, Delaware, Florida, Georgia,
Indiana, Kentucky, Maryland, Michigan, Mississippi, Ohio, Pennsylvania and West
Virginia.  For fiscal 1997, net sales, net income and EBITDA, as adjusted for
the Recapitalization, were $848.1 million, $20.4 million and $68.2 million,
respectively.     

     The Company believes that it has successfully established customer loyalty
in its markets by providing high levels of customer service, by offering an
extensive selection of brand name and quality private label products at
competitive prices and by creating strong name recognition, all of which are
reinforced by targeted regional advertising.  In addition, the Company believes
that its size provides numerous competitive advantages over smaller retail
chains and independent operators, which make up a majority of its competitors.
These advantages include: (i) greater product availability, (ii) purchasing
economies, (iii) economies of scale with respect to advertising, distribution
and warehousing, and (iv) a greater number of convenient locations with longer
store hours.  The Company has expanded on these advantages by investing heavily
in employee training and information systems, which are designed to support the
Company's commitment to superior customer service.
    
     The automotive aftermarket is a highly fragmented industry with the top 10
retail chains accounting for approximately 10% of the industry's approximately
$78.0 billion in annual sales.  The Company believes that the industry is
consolidating as national and regional specialty retail chains gain market share
at the expense of smaller independent operators and less specialized mass
merchandisers.  The Company primarily serves the approximately $34.0 billion
retail DIY segment of the automotive aftermarket, which the Company believes has
historically been characterized by stable, recession-resistant demand.  In
addition, in 1996, the Company implemented a commercial delivery program to
capitalize on the approximately $44.0 billion commercial or DIFM segment of the
automotive aftermarket.  The Company has aggressively implemented this program
in 494 stores and expects to add approximately 45 stores to the program in 1998.
The Company serves its commercial delivery customers from its existing store
base, which allows the Company to leverage its existing fixed costs and in-store
personnel with minimal capital outlay.     
    
RECENT DEVELOPMENTS     
    
     On August 17, 1998, the Company and Holding entered into the Acquisition
Agreement to acquire Western Auto from Sears for $175.0 million and
approximately 40% of the Common Stock of Holding (the "Acquisition"). The
Acquisition Agreement provides that (i) Western Auto will be merged into a
subsidiary of the Company, with such subsidiary to become the surviving
corporation, (ii) the issued and outstanding shares of Western Auto will be
converted into the right to receive in the aggregate (a) $175.0 million and (b)
11,474,606 shares of Holding's Class A common stock, $.01 par value per share,
constituting approximately 40% of the outstanding Common Stock of Holding.
FS&Co., Ripplewood, Nicholas F. Taubman and the Taubman Trust have committed to
invest an additional $70.0 million in equity to fund a      

                                       60
<PAGE>
 
    
portion of the cash purchase price for Western Auto. The Company anticipates
that $115.0 million of the cash purchase price and certain transaction costs
will be funded through bank debt.     
    
     Based in Kansas City, Missouri, Western Auto is a specialty retailer of
automotive parts and accessories and also maintains an extensive wholesale
dealer network.  As of August 17, 1998, Western Auto operated 590 stores in the
U.S. under the "Parts America" name and 40 stores primarily in Puerto Rico under
the "Western Auto" name that provide service as well as parts sales and operated
four distribution centers.     
    
     The combined entity will operate domestic retail stores under the "Advance
Auto Parts" name in most markets.  The wholesale dealer network and Puerto Rico
stores will continue to operate primarily under the "Western Auto" banner.  The
Company and Western Auto together will operate over 1,500 retail stores in 37
states, Puerto Rico and the U.S. Virgin Islands and will supply through its
wholesale distribution center approximately 775 "dealer" stores in 48 
states.     
    
     Sears is evaluating various options with respect to the private label
credit card portfolios associated with Western Auto.  The Company has agreed to
share in any losses generated by the ongoing operations of the credit card
portfolios from the date of closing of the Acquisition or in any losses incurred
as a result of a sale of the portfolios, but in any case its share of such
losses will not exceed $10.0 million (the "Credit Card Liability").  The
Acquisition is expected to close by year end but there can be no assurance that
the Acquisition will be consummated. See "Unaudited Pro Forma Consolidated
Financial Data," "Management's Discussion and Analysis of Financial Condition
and Results of Operations--Liquidity and Capital Resources" and the historical
financial statements of Western Auto included elsewhere in this Prospectus.     

AUTOMOTIVE AFTERMARKET INDUSTRY

     The automotive aftermarket industry includes batteries, replacement parts,
accessories and chemicals for cars and trucks.  According to industry estimates,
the size of the automotive aftermarket for replacement parts, maintenance items
and accessories is approximately $78.0 billion per year.  The market is
generally segregated into two major segments based upon the end-user customer
base: the DIY segment and the DIFM segment.  The DIY portion of this market is
estimated to be $34.0 billion per year and the DIFM segment to be $44.0 billion
per year. The Company believes that the automotive aftermarket for batteries and
replacement parts, maintenance items and accessories is growing due to several
factors, including: (i) increasing size and age of the country's automotive
fleet; (ii) increasing number of miles driven annually per vehicle; (iii) higher
cost of new cars as compared to historical costs; (iv) higher cost of
replacement parts as a result of technological changes in recent makes and
models of vehicles; (v) increasing labor costs associated with replacement
parts, installation and maintenance; (vi) increasing need for refurbishing and
tuning of vehicles primarily due to the popularity of leasing; and (vii)
proliferation of parts due to increased vehicle diversity.

     The automotive aftermarket distribution channels are highly fragmented in
both the DIFM and DIY segments.  However, the Company believes that the industry
is consolidating as national and regional specialty retail chains gain market
share at the expense of small independent operators and less specialized mass
merchandisers. Automotive specialty retailing chains, such as the Company, enjoy
competitive advantages in purchasing, distribution, advertising and marketing
compared to most small independent retailers, regional chains and mass
merchandisers.  The increase in recent years in the variety of domestic and
imported vehicle makes and models has made it difficult for smaller independent
retailers and less specialized mass merchandise chains to maintain an inventory
selection broad enough to meet customer demands.  The Company believes that
availability, convenience, quality and price continue to be the key attributes
attracting both DIY and DIFM customers.  Automotive specialty retail chains,
such as the Company, are in a favorable competitive position because they have
the distribution capacity and sophisticated information systems necessary to
efficiently stock, advertise and deliver a broad selection of brand name and
quality private label products to all market segments.

                                       61
<PAGE>
 
OPERATING STRATEGY

     The Company's operating strategy focuses on serving its customers and
capitalizing on its position as a leading automotive aftermarket retailer.  The
Company's key operating objectives are to:

     Provide Superior Customer Service.  The Company believes that its customers
place significant value on technical knowledge and service.  Due to increased
vehicle diversity and automotive parts proliferation, customers increasingly
rely on well-trained sales associates to offer knowledgeable assistance in
product selection and use. To serve this need, Company employees participate in
continuous training programs, including formal classroom workshops, seminars and
ASE certification to build technical, managerial and customer service skills.
In addition, the Company has customer service measurement systems and
recognition programs for division managers, store managers, sales associates and
other employees to measure and encourage overall customer satisfaction.
    
     Offer Broad Selection of Quality Products.  The Company offers a broad
selection of brand name and quality private label automotive parts and other
products designed to cover a wide range of vehicles.  At the end of fiscal 1997,
substantially all of the Company's stores offered between 15,000 to 16,000 in-
store SKUs supplemented by approximately 36,000 SKUs available on a next-day
delivery basis to substantially all of its stores through the Company's PDQ(R)
system.  The Company is currently implementing an SKU expansion strategy such
that, by the end of 1998, the Company will offer to its customers on a same day
basis a range of 20,000 to 21,000 SKUs in substantially all of its stores and
approximately 100,000 SKUs through its PDQ(R) system.  The store SKU expansion
will be supported by (i) the roll-out of "hub" stores with approximately 4,000
additional SKUs, which will generally be available on an immediate or same day
basis to other area stores, and (ii) daily restocking of these additional SKUs.
In addition, the Company has expanded the PDQ(R) system with the opening of a
master PDQ(R) facility which provides approximately 70,000 SKUs and has the
capacity to offer up to 200,000 SKUs.  The majority of the expanded SKUs will be
replacement parts which generally have higher gross margins than accessories and
other products.  The Company believes that the SKU expansion program will be an
important competitive advantage, particularly with respect to the commercial
delivery program.     

     Capitalize on Strong Vendor Relationships and Merchandising Expertise.  The
Company has consistently been able to negotiate lower product costs and improved
purchasing terms due to its ability to successfully grow its store base and
existing business.  These favorable purchasing relationships enable the Company
to employ an everyday low price strategy with an emphasis on being a price
leader in replacement parts.  The Company purchases from over 200 different
vendors with no single vendor accounting for 10% or more of purchases.  The
Company's merchandising staff focuses on offering customers a broad selection of
products displayed in a manner designed to enhance sales. The Company
continually measures store productivity and is able to rapidly roll out sales
enhancing displays or other merchandising changes to all of its stores.
    
       Employ Advanced Information Technology and Logistics Systems.  Since
1992, the Company has invested significantly in its information technology and
logistics systems to facilitate its rapid growth by enhancing customer service,
increasing in-stock SKUs and providing for a broad product selection with same
day or next day delivery. As a result, use of these systems has helped to
increase the Company's average customer sale from $10.86 in fiscal 1992 to
$14.28 in fiscal 1997.  In addition, these systems facilitate rapid expansion of
the Company's store base by improving operating efficiencies.  The Company has
nearly completed converting its distribution centers from a labor intensive
system to a technologically advanced, fully integrated system with real time
software and modern material handling equipment.  With these technological
enhancements and the opening of a fourth distribution center to be completed by
early 1999, the Company will be able to service over 1,600 stores.     

GROWTH STRATEGY

     As the Company pursues its expansion plan, management believes it will
continue to benefit from greater purchasing economies and an increased ability
to leverage advertising and logistics expenses.  The Company will continue to
focus on the following key areas in implementing its growth strategy.

                                       62
<PAGE>
 
    
     Continue New Store Growth.  The Company's new store growth strategy is
focused on penetrating targeted new geographic areas with multiple store
openings, while continuing to open additional stores in selected existing
territories to increase its market share.  The Company believes that the highly
fragmented nature of the retail automotive aftermarket industry allows it to
quickly establish itself in new markets and to increase its market penetration
in existing markets.  The Company opened 170 stores in 1997, 96 stores in 1998
and plans to open approximately 70 stores in the remainder of fiscal 1998.  To
further support its growth, the Company expects to begin television advertising
on a national basis in 1999.  The Company believes that its proven ability to
effectively select new markets and store locations and quickly open new stores
will allow it to substantially increase its store base in approximately five
years.     
    
     Pursue Acquisitions.  To augment its store growth strategy, the Company
intends to continue to pursue growth opportunities through selected acquisitions
when such acquisitions provide a quicker and more economic alternative to new
store openings.  The fragmented nature of the automotive aftermarket industry
creates significant acquisition opportunities in existing and new markets.  The
Company believes it can increase revenues and profitability of acquired stores
by leveraging its established infrastructure and improving stocking levels,
merchandising and customer service.  Since 1994, acquisitions have accounted for
approximately 10% of the Company's new store openings.  See "--Recent
Developments" for a description of the pending Acquisition.     
    
     Increase Commercial Sales. In 1996, the Company focused its marketing
efforts on expanding sales to the DIFM segment of the automotive aftermarket,
which the Company believes represents approximately 56% of the automotive
aftermarket.  Since 1996, the Company has added its commercial delivery program
to 494 stores.  Due to its success in rapidly building its commercial sales
program, which currently represents approximately 10% of sales, the Company will
continue to expand this program, including adding approximately 45 stores in the
remainder of 1998.  The Company serves its commercial delivery customers through
its existing store base which allows the Company to effectively leverage its
store-level costs.  Commercial delivery customers order parts via a telephone
call to a Company store, and orders are delivered usually in less than an hour
in a Company truck.  The Company's experience and market research indicate that
its broad selection of quality parts at competitive prices, knowledgeable sales
assistance, quick, accurate delivery, and the availability of credit are
important competitive advantages in serving the commercial delivery 
customer.     

     Grow Same Store Sales.  The Company believes that it can grow its same
store sales by (i) expanding product availability at the store level and through
the Company's PDQ(R) distribution system; (ii) continuing to implement its
commercial delivery program (as described above); and (iii) increasing name
recognition.  The Company believes that expanding its product offerings through
increased SKU availability will enhance sales by (a) decreasing the likelihood
of a lost sale due to not stocking an item and (b) attracting customers,
particularly commercial delivery customers, who require hard to find replacement
parts and brand names.  In addition, the Company believes that its market
penetration strategy and regional advertising will continue to build broad name
recognition and increase sales.

STORE LOCATION AND DEVELOPMENT STRATEGY

     The Company's new market expansion strategy is focused on new markets that
are contiguous to existing markets.  These new markets can be efficiently served
by the Company's existing distribution and operational infrastructure and
supported by its existing managerial resources and brand recognition.  The
Company conducts extensive analyses to evaluate and prioritize potential new
markets.  Key criteria reviewed include the availability of quality locations
necessary to reach critical mass in a market, competitive factors, the
availability of labor and the ability to serve a market efficiently from
existing distribution centers.

     As part of its store growth program, the Company has developed a
comprehensive strategy for selecting new store sites.  The Company's in-house
real estate department conducts extensive market research in identifying and
evaluating, among other considerations, competition, population diversity and
income and selected automotive purchases per household.  The time frame required
for developing a new store site typically ranges from six to twelve months from
the initial visit through store opening.

                                       63
<PAGE>
 
     In addition to opening new stores, the Company will continue to develop new
markets by making selective acquisitions which allow it to penetrate markets in
a timely and cost-effective manner without adding additional retail square
footage to such markets.

    The following table illustrates the Company's store expansion program from
223 stores in 1992 to 814 stores in 1997, reflecting a 24.1% compounded annual
growth rate.

<TABLE>
<CAPTION>
                                                                             FISCAL YEARS
                                                          -----------------------------------------------
                                                             1992    1993    1994    1995    1996    1997
                                                          -----------------------------------------------
 
<S>                                                          <C>     <C>     <C>     <C>     <C>     <C>
Beginning stores                                              223     273     352     437     536     649
New stores openings                                            51      81      90     104     115     170
Closed stores                                                  (1)     (2)     (5)     (5)     (2)     (5)
                                                              ---     ---     ---     ---     ---     --- 
Ending stores                                                 273     352     437     536     649     814
 
Acquired stores (included in new store openings)                1      --      --      16       2      22
Remodeled stores                                               19      61      52       6      35      27
Relocated stores                                                6       8       6      18       3      15
Percentage of new, relocated or remodeled stores within                                                97%
 last five years
 
Number of states doing business in                              7       8       9       9      10      14
 
Stores with commercial delivery program                        --      --      --      --     213     421
</TABLE>

MARKETING AND ADVERTISING

     The Company has an extensive marketing and advertising program designed to
promote its competitive prices, broad product offerings, and commitment to
customer service.  The Company uses a combination of print, radio and television
advertising and in-store promotional displays to reinforce the Company's image
and name recognition.  Television advertising is targeted on a regional basis to
sports programming and radio advertising is primarily aired during peak drive
times.  The Company utilizes several sports celebrities in its regional
advertising campaigns, including Lynn Swann, Bobby Allison, Hank Aaron, Archie
Griffin, Gene Stallings, Pat Dye and Sterling Marlin.  The Company is a sponsor
of major sporting events and teams such as NASCAR, the Southern Conference
Basketball Tournament and the Pittsburgh Steelers.

     The Company has recently implemented a proprietary credit card program for
its commercial delivery program customers.  The Company believes that this
program will increase brand awareness and customer loyalty and will be an
important marketing tool and competitive advantage in the commercial delivery
business.

     In addition, the Company has recently developed a new marketing program to
support store openings.  This plan is customized for each store opening and
includes a minimum of 12 weeks of grand opening promotions including television,
print, radio broadcasts, giveaways and celebrity appearances and promotions.
The Company believes that this plan has been successful in accelerating
awareness and customer traffic in its new stores.  The plan will continue to be
utilized for all store openings.

STORE OPERATIONS

     The retail store is the focal point of the Company's operations.  Although
the Company is more than 68 years old, its stores and retail presentations have
been built, relocated or remodeled, on average, within the last five years.  The
Company's stores generally are located in or adjacent to good visibility, high
traffic strip shopping 

                                       64
<PAGE>
 
centers. Stores generally range in size from 5,000 to 10,000 square feet,
averaging approximately 7,200 square feet, and currently offer between 15,000
and 16,000 SKUs. The Company's stores are divided into six districts which are
supervised by a District Vice President or Assistant Vice President. Reporting
to district management are Division Managers who have direct responsibilities
for their stores. A typical division consists of 14 to 18 stores. Depending on
store size and sales volume, each store is staffed by 8 to 30 employees under
the leadership of a store manager. Stores generally are open seven days a week
from 8am to 8pm.

     The Company's stores are currently located as follows:

<TABLE>    
<CAPTION>
Location            At July 18, 1998
- -----------------   ----------------
<S>                 <C>
North Carolina                   155
Virginia                         121
Georgia                          114
Tennessee                         96
South Carolina                    93
Kentucky                          57
Ohio                              69
West Virginia                     54
Alabama                           51
Pennsylvania                      57
Michigan                          16
Indiana                           10
Mississippi                        7
Maryland                           3
Florida                            2
Arkansas                           3
Delaware                           1
                                 ---
     Total                       909
                                 ===  
</TABLE>     

MANAGEMENT INFORMATION SYSTEMS

     In fiscal 1993, the Company began building a technology infrastructure to
support its store growth strategy. This infrastructure is composed of software
and hardware designed to integrate store, distribution and vendor services into
a seamless customer service network.  Stores, host computers and distribution
centers are linked via a satellite and a leased line communications center.

     STORE BASED INFORMATION SYSTEMS

     The Company's store based information systems, which are designed to
improve the efficiency of its operations and enhance customer service, are
comprised of Point-of-Sale ("POS"), Electronic Parts Catalogs ("EPC") and Store
Level Inventory Management ("SLIM") systems and a satellite communications
network.  These systems are tightly integrated and together provide real time,
comprehensive information to store personnel, resulting in improved customer
service levels and in-stock availability.

     Point-of-Sale:  The Company's POS system was originally installed in 1981,
enhanced over the years and reengineered in 1995.  This system has improved
store productivity and customer service by streamlining store procedures.  The
POS system gathers sales and gross profit data by SKU on a daily basis.  This
information is used to formulate the Company's pricing, marketing and
merchandising strategies as well as to rapidly replenish inventory.  The POS
system and automated reordering have been instrumental in increasing store in-
stock position. The Company believes that the automation of the reorder process
has decreased the time and labor required for store 

                                       65
<PAGE>
 
inventory management. Additionally, the POS system maintains a customer purchase
and warranty history database which is used for targeted marketing programs.

     Electronic Parts Catalog: The EPC system is a software based system that
identifies the application, location and availability of over 1.5 million parts
enabling sales associates to assist customers in parts selection and ordering
based on the year, model, engine type and application needed.  The EPC system
displays an identified part and its inventory status, and if the part is not
available at the store, its availability through PDQ/(R)/.  The EPC system also
displays related parts for sales associates to recommend to a customer, leading
to increased average customer sales.  The integration of this system with the
POS system improves customer service by reducing time spent at the cash register
and fully automating the sales process between the parts counter and the POS
register.  Additionally, this system will allow sales associates to order parts
electronically with immediate confirmation of price, availability and delivery.
Information about a customer's automobile can be entered into a permanent
customer database that can be accessed immediately whenever the customer visits
or phones the store.

     Store Level Inventory Management System: The SLIM system, which provides
real-time inventory tracking at the store level, was implemented in September
1997.  With SLIM, store personnel can check the quantity of on-hand inventory
for any SKU, automatically process returns and defective merchandise, designate
SKUs for cycle counts and track merchandise transfers.  With this system, the
Company is able to achieve an average store level inventory in-stock position in
excess of 98%.

     Satellite Communications Network:  In 1995, the Company established a
satellite communications network linking all of its stores with its corporate
office.  The satellite network enables the Company to efficiently obtain from
and deliver to its stores all file transfers, including price changes, sales
information and interactive transactions such as electronic parts ordering. The
system also broadcasts common files to all stores to update the EPC system.
Additionally, the satellite network significantly increases the speed of credit
card and check authorization transactions.

     LOGISTICS AND PURCHASING INFORMATION SYSTEMS
    
     The Company has installed its Distribution Center Management System
("DCMS") in the Roanoke, Virginia and Jeffersonville, Ohio distribution centers
and plans to install it in the Gadsden, Alabama and Thomson, Georgia
distribution centers.  Upon full implementation, the Company will have converted
its distribution centers from a manual, labor intensive, paper-based system to a
technologically advanced, fully integrated real-time software management system.
Receiving and storage management functions are enhanced by system-directed
putaway and radio frequency technology and by advance vendor shipping notices.
This system allows merchandise to be selected through a paperless system which
utilizes "pick to light," radio frequency and carousel material handling
technology and then moves merchandise to the shipping dock via conveyor and an
automated sortation system.  The DCMS, together with new material handling
equipment, significantly reduces warehouse and distribution costs while
improving efficiency.  Quantifiable improvements have included an increase in
inventory fill rate from 93% to 97% with a significantly reduced inventory level
and reduction in average receipt putaway time from over 48 hours to less than 12
hours and an over 6% reduction in payroll per store serviced.  Using this
technology the Company will be able to service 1,600 stores from its four
distribution centers.     

     The E3 Replenishment System, which was implemented in 1994, monitors the
Company's distribution center and PDQ/(R)/ warehouse inventory levels and orders
additional products when appropriate.  In addition, the system tracks sales
trends by SKU, allowing the Company to adjust future orders to evolving demand.
This system, together with DCMS and material handling equipment, allowed the
Company to decrease its average distribution backup inventory per store by 22%
in fiscal 1997.

PURCHASING

     Merchandise is selected and purchased for all stores by personnel at the
Company's corporate headquarters in Roanoke, Virginia.  In fiscal 1997, the
Company purchased from over 200 vendors, with no single vendor accounting for
10% or more of purchases.

                                       66
<PAGE>
 
     The Company's purchasing team is led by a group of five senior
professionals, with an average of over 18 years of automotive purchasing
experience.  This group currently sources products throughout the world and
focuses on reducing product acquisition costs at all levels without sacrificing
quality.  This purchasing team has been able to leverage freight and handling
costs through the use of efficient purchasing patterns and strong vendor
relationships.  To monitor current market trends, buyers spend two days per
month visiting and working in retail stores and distribution centers.

     The Company's purchasing strategy involves negotiating multi-year
agreements with certain vendors based upon its expansion plans.  By negotiating
with a larger purchasing power base and with the proven credibility of meeting
growth objectives year after year, the Company is able to achieve percentage
discounts and other favorable terms on purchases.

MERCHANDISING

     The Company's merchandising effort is focused on building market share by
providing a broad selection of brand name and quality private label products at
everyday low prices.  The Company offers these products at conveniently located
and attractively designed stores, supported by highly trained, efficient and
courteous customer service personnel.

     The Company's objective is to carry a broad selection of brand name
products, including Fram-Bendix-Autolite, Fel-Pro Incorporated, Federal-Mogul
Corporation and AC Delco, that generate customer traffic and have strong appeal
to its commercial delivery customers.  In addition, the Company stocks a wide
selection of high quality private label products that appeal to value conscious
customers.  Sales of replacement parts account for approximately 65% of the
Company's sales and generate higher gross profit margins than maintenance items
or general accessories.  The Company believes that its percentage of sales of
replacement parts will increase in the future due primarily to an increased SKU
count in the replacement parts category and increased sales to commercial
delivery customers.

     The Company determines its product mix based on a merchandising program
designed to identify the optimal inventory mix at each individual store based on
that store's historical sales.  The Company believes that it can continue to
improve store sales, gross profit margin and inventory turnover by further
tailoring individual store inventory mix based on historical sales patterns.

WAREHOUSE AND DISTRIBUTION
    
     The Company currently operates three main distribution facilities located
in Roanoke, Virginia, Gadsden, Alabama and Jeffersonville, Ohio.  A fourth
distribution center is currently under construction in Thomson, Georgia and is
expected to open in early 1999.  On average, each distribution center is able to
serve approximately 400 stores.     

     All distribution centers are equipped with technologically advanced
material handling equipment, including carousels, "pick-to-light" systems, radio
frequency technology and automated sortation systems.  The Roanoke, Virginia and
Jeffersonville, Ohio distribution centers operate with an advanced paperless
software system.  These systems and equipment significantly reduce warehouse and
distribution costs, while providing the Company with sufficient capacity to meet
the requirement of its growth plans for the foreseeable future.  The
distribution centers consistently maintain approximately 97% order fill on all
items and approximately 99% order fill on key items.
    
     In addition, the Company believes it has a competitive advantage by
offering over 36,000 SKUs on a next day basis to substantially all of its stores
via its four PDQ/(R)/ warehouses.  Stores place orders to these facilities
through an on-line ordering system, and ordered parts are delivered to the store
the next day through the Company's dedicated PDQ/(R)/ trucking fleet.  The
Company has recently opened a new PDQ/(R)/ warehouse that stocks approximately
70,000 SKUs (expandable up to 200,000 SKUs) of harder to find automotive parts
and accessories.  This facility is known as the "master PDQ(R)" warehouse and
utilizes existing PDQ(R) distribution infrastructure to provide next day service
to substantially all the Company's stores.     

                                       67
<PAGE>
 
         

     The following table sets forth certain information relating to the
Company's main distribution facilities:

<TABLE>    
<CAPTION>
DISTRIBUTION FACILITY               OPENING     AREA SERVED      SIZE
                                     DATE                      (SQ. FT.)
 
- --------------------------------             --------------------------
 
 
MAIN DISTRIBUTION CENTERS
<S>                                <C>          <C>            <C>
Roanoke, Virginia                        1988   Mid-Atlantic    440,000
Gadsden, Alabama                         1994   South           240,000
Jeffersonville, Ohio                     1996   Mid West        383,000
Thomson, Georgia (1)               late 1998    Southeast       383,000
 
PDQ(R) WAREHOUSES
Roanoke, Virginia                        1983   Mid-Atlantic     50,400
Smithfield, North Carolina               1991   Southeast        42,000
Thomson, Georgia (2)               early 1999   South,           50,000
                                                Southeast
Jeffersonville, Ohio (2)                 1996   Midwest          50,000
Goodlettsville, Tennessee (3)      early 1999   Central          41,900
 
MASTER PDQ(R) WAREHOUSE
Andersonville, Tennessee                 1998   All              66,000
</TABLE>     
________________
(1) The Company is currently constructing this facility and contemplates its
    opening in late 1998.
(2) This facility is located within the main distribution center.
    
(3) The Company recently executed a lease for this facility and contemplates its
    opening in early 1999.     

EMPLOYEES
    
  As of August 31, 1998, the Company employed approximately 8,100 full-time
employees and 5,400 part-time employees.  Approximately 84% of the Company's
workforce is employed in store level operations, 12% in distribution and 4% in
the Company's corporate headquarters.     

  The Company expends substantial resources in the recruiting and training of
employees.  In addition, management has established a number of empowerment
programs for employees, such as employee task forces and regular meetings, to
promote employee recognition and address customer service issues.  Management
believes that these efforts have provided the Company with a well-trained, loyal
workforce which is committed to high levels of customer service.  The Company is
not party to any collective bargaining agreements.  The Company has never
experienced any labor disruption and believes that its labor relations are good.

                                       68
<PAGE>
 
FACILITIES

     The following table sets forth certain information concerning the Company's
principal facilities:

<TABLE>    
<CAPTION>
                    PRIMARY USE                                 LOCATION            SQUARE    NATURE OF
                                                                                    FOOTAGE   OCCUPANCY
- -------------------------------------------------------------------------------------------------------
 
<S>                                                    <C>                          <C>       <C>
Corporate headquarters                                 Roanoke, Virginia             49,000   Leased (1)
Distribution center                                    Roanoke, Virginia            440,000   Leased (2)
Distribution center                                    Gadsden, Alabama             240,000   Owned
Distribution center and regional PDQ(R) Warehouse      Jeffersonville, Ohio         383,000   Owned
Distribution center and regional PDQ(R) Warehouse      Thomson, Georgia             383,000   Leased (3)
Regional PDQ(R) Warehouse                              Salem, Virginia               50,400   Leased
Regional PDQ(R) Warehouse                              Smithfield, North Carolina    42,000   Leased
Regional PDQ(R) Warehouse                              Goodlettsville, Tennessee     41,900   Leased
Master PDQ(R) Warehouse                                Andersonville, Tennessee      66,000   Leased
</TABLE>     
____________________
(1) This facility is owned by Ki, L.C., a Virginia limited liability company
    owned by two trusts for the benefit of a child of Nicholas F. Taubman.  See
    "Certain Transactions."
(2) This facility is owned by Nicholas F. Taubman.  See "Certain Transactions."
(3) The construction of this facility was financed by a $10.0 million IRB
    issuance from the Development Authority of McDuffie County of the State of
    Georgia, from which the Company leases the facility.  The Company has an
    option to purchase this facility for $10.00 at the end of five years or upon
    prepayment of the outstanding bonds.

    
     At July 18, 1998, all but one of the Company's 909 stores were leased.  The
expiration dates (including renewal options) of the store leases are summarized
as follows:     

<TABLE>    
<CAPTION>
        YEARS      STORES (1)
        -----      ------
<S>                      <C>
 
      1998-2000          37
      2001-2005          86
      2006-2010         153
      2011-2020         626
      2021-2030           6
</TABLE>     

____________________
(1) Of these stores, 26 are owned by affiliates of the Company.  See "Certain
  Transactions."

COMPETITION

     The Company competes in both the DIY and DIFM segments of the automotive
aftermarket.  Although the number of competitors and the level of competition
vary by market area, both segments are highly fragmented and generally very
competitive.  The Company competes primarily with national and regional retail
automotive parts chains (such as AutoZone, Inc., Trak Auto Corporation, The Pep
Boys--Manny, Moe & Jack, Parts America, 

                                       69
<PAGE>
 
    
Western Auto Supply Company and Discount Auto Parts, Inc.), wholesalers or
jobber stores (some of which are associated with national automotive parts
distributors or associations, such as NAPA), independent operators, automobile
dealers and mass merchandisers that carry automotive replacement parts,
maintenance items and accessories (such as Wal-Mart Stores, Inc.). The Company
believes that chains of automotive parts stores, such as the Company, with
multiple locations in regional markets, have competitive advantages in customer
service, marketing, inventory selection, purchasing and distribution as compared
to independent retailers and jobbers that are not part of a chain or associated
with other retailers or jobbers. The Company believes that, as a result of these
advantages, national and regional chains have been gaining market share in
recent years at the expense of independent retailers and jobbers. See "Summary--
Recent Developments" for a description of the Company's pending acquisition of
Western Auto.     

     The principal competitive factors that affect the Company's business are
store location, customer service and product selection, availability, quality
and price.  While the Company believes that it competes effectively in its
various geographic areas, certain competitors have larger sales volumes, have
greater financial and management resources and have been operating longer in
certain geographic areas.

TRADENAMES, SERVICE MARKS AND TRADEMARKS

     The Company owns and has registrations for the trade name "Advance Auto
Parts" and the trademark "PDQ(R)" with the United States Patent and Trademark
Office for use in connection with the automotive parts retailing business.  In
addition, the Company owns and has registered a number of trademarks with
respect to its private label products.  The Company believes that its various
tradenames, service marks and trademarks are important to its merchandising
strategy, but that its business is not otherwise dependent on any particular
service mark, tradename or trademark.  There are no infringing uses known by the
Company that materially affect the use of such marks.  However, in connection
with a decision in a recent lawsuit, the Company is restricted from opening
stores under the "Advance Auto Parts" name in Jefferson County, Kentucky.  See
"--Legal Proceedings."

ENVIRONMENTAL MATTERS

     The Company is subject to various federal, state and local laws and
governmental regulations relating to the operation of its business, including
those governing recycling of batteries and used lubricants, and regarding
ownership and operation of real property.  The Company handles hazardous
materials during its operations, and its customers may also use hazardous
materials on the Company's properties or bring hazardous materials or used oil
onto the Company's properties.  The Company currently provides collection and
recycling programs for spent automotive batteries and used lubricants at certain
of its stores as a service to its customers pursuant to agreements with third
party vendors.  Pursuant to these agreements, the spent batteries and used
lubricants are collected by Company employees, deposited into vendor-supplied
containers/pallets and stored by the Company until collected by the third-party
vendors for recycling or proper disposal.  Persons who arrange for the disposal,
treatment, or other handling of hazardous or toxic substances may be liable for
the costs of removal or remediation at any affected disposal, treatment or other
site affected by such substances.

     The Company owns and leases property.  Under various environmental laws and
regulations, a current or previous owner or operator of real property may be
liable for the cost of removal or remediation of hazardous or toxic substances
on, under, or in such property.  Such laws often impose joint and several
liability and may be imposed without regard to whether the owner or operator
knew of, or was responsible for, the release of such hazardous or toxic
substances.  Certain other environmental laws and common law principles also
could be used to impose liability for releases of hazardous materials into the
environment or work place, and third parties may seek recovery from owners or
operators of real properties for personal injury or property damage associated
with exposure to released hazardous substances.  Compliance with such laws and
regulations has not had a material impact on its operations to date, but there
can be no assurance that future compliance with such laws and regulations will
not have a material adverse effect on the Company or its operations.  The
Company believes it is currently in material compliance with such laws and
regulations.

                                       70
<PAGE>
 
LEGAL PROCEEDINGS

    
     On November 5, 1997, Joe C. Proffitt, Jr. on behalf of himself and all
others in the States of Alabama, California, Georgia, Kentucky, Michigan, North
Carolina, Ohio, South Carolina, Tennessee, Texas, Virginia and West Virginia who
purchased batteries from the Company from November 1, 1991 to November 5, 1997
filed a class action complaint and motion of class certification against the
Company in the circuit court for Jefferson County, Tennessee, alleging the sale
by the Company of used, old or out-of-warranty automotive batteries as new. The
complaint seeks compensatory and punitive damages.     

     An appeal has been taken in connection with the November 1996 and the
October 1997 decisions in a federal district court restricting the Company from
opening stores under the "Advance Auto Parts" name in a single county in
Kentucky.  In addition, the court granted summary judgment in favor of the
Company in connection with various infringement and unfair competition claims
brought by the appellant.  The appellant is seeking to overturn parts of the
court's decisions regarding the appellant's inability to cancel two of the
Company's trademark registrations and to obtain relief on the infringement and
unfair competition claims.

     The Company currently and from time to time is involved in litigation
incidental to the conduct of its business.  The damages claimed against the
Company in some of these litigations are substantial.  Although the amount of
liability that may result from these matters cannot be ascertained, the Company
does not currently believe that, in the aggregate they will result in
liabilities material to the Company's consolidated financial condition, results
of operations or cash flow.

                                       71
<PAGE>
 
                                   MANAGEMENT

EXECUTIVE OFFICERS AND MEMBERS OF THE BOARD OF DIRECTORS
    
     The following table sets forth certain information regarding the directors
and executive officers of the Company as of July 18, 1998:     
<TABLE>    
<CAPTION>
 
Name                        Age                           Position with the Company
- -------------------------   ---   --------------------------------------------------------------------------
<S>                         <C>   <C>
 
Nicholas F. Taubman          63   Chairman of the Board and Director
Garnett E. Smith             58   President and Chief Executive Officer and Director
Carroll R. Tilley, Jr.       48   Executive Vice President and General Manager
J. O'Neil Leftwich           37   Senior Vice President and Chief Financial Officer, Secretary and Treasurer
Paul W. Klasing              38   Senior Vice President, Merchandising
David R. Reid                36   Senior Vice President, Real Estate and Store Support
S. Lynn Stevens              49   Senior Vice President, Information Services
Jimmie L. Wade               44   Senior Vice President, Logistics
Anthony R. Weatherly         38   Senior Vice President, Store Operations
Kenneth A. Wirth, Jr.        39   Senior Vice President, Sales
Joe H. Vaughn, Jr.           37   Vice President, Finance, Assistant Secretary and Assistant Treasurer
Mark J. Doran                34   Director
John M. Roth                 39   Director
J. Frederick Simmons         42   Director
Ronald P. Spogli             50   Director
Timothy C. Collins           41   Director
</TABLE>     

     Mr. Taubman, Chairman of the Board, joined the Company in 1956.  Mr.
Taubman has served as Chairman since January 1985 and as Chief Executive Officer
from January 1985 to July 1997.  From 1969 to 1984, Mr. Taubman served as
President.  Mr. Taubman has served on numerous business, arts and civic boards.

     Mr. Smith, President and Chief Executive Officer and a Director of the
Company, joined the Company in November 1959 and is responsible for overall
management and operations of the Company.  Mr. Smith served as President and
Chief Operating Officer from January 1985 until July 1997 at which time he
became Chief Executive Officer.  Mr. Smith has also served in numerous other
positions including Executive Vice President and General Manager, Vice President
of Purchasing, Buyer and Store Manager.

     Mr. Tilley, Executive Vice President and General Manager, joined the
Company in June 1984.  Mr. Tilley has served as Vice President and Senior Vice
President of Purchasing, Advertising and Marketing and was promoted to his
present position in July 1997.  Mr. Tilley's responsibilities include
merchandising, marketing, logistics, inventory management and store operations.

     Mr. Leftwich, Senior Vice President and Chief Financial Officer, Secretary
and Treasurer joined the Company in September 1984.  Mr. Leftwich was appointed
Chief Financial Officer of the Company in January 1994, Senior Vice President in
July 1997 and Secretary and Treasurer in February 1998.  Mr. Leftwich has also
served in numerous other positions with the Company.  Mr. Leftwich is
responsible for financial, human resources and loss prevention functions and is
a certified public accountant.

     Mr. Klasing, Senior Vice President, Merchandising, joined the Company in
April 1995.  Mr. Klasing is responsible for purchasing, quality control and
pricing.  From 1981 to 1992, Mr. Klasing worked for Kragen Auto Parts (now CSK
Automotive) and from 1992 to 1995 for Montgomery Ward/Auto Express in various
positions.

     Mr. Reid, Senior Vice President, Real Estate and Store Support, joined the
Company in October 1984. Mr. Reid is responsible for store real estate site
selections, store visual presentation and design and property management.  From
1994 to 1995, Mr. Reid was Assistant Vice President, Store Support for the
Company. Mr. Reid has also served in training and store operations as Store
Manager and Division Manager.

                                       72
<PAGE>
 
     Ms. Stevens, Senior Vice President, Information Services, joined the
Company in July 1979.  Ms. Stevens is responsible for systems development,
computer services and technology.  Ms. Stevens has held several management
positions in Information Services, most recently as Vice President, Systems
Development.

     Mr. Wade, Senior Vice President, Logistics, joined the Company in February
1994.  Mr. Wade is responsible for logistics, distribution, transportation and
inventory management functions.  From 1987 to 1993, Mr. Wade was Vice President,
Finance and Operations, for S.H. Heironimus, and from 1979 to 1987, he was Vice
President-Finance of American Motor Inns.  Mr. Wade is a certified public
accountant.

     Mr. Weatherly, Senior Vice President, Store Operations, joined the Company
in August 1981. Mr. Weatherly is responsible for district, division, and store
operations.  Mr. Weatherly has held numerous other operational positions
including District Assistant Vice President, Zone Manager, Division Manager and
Store Manager.

     Mr. Wirth, Senior Vice President, Sales joined the Company in September
1982.  Mr. Wirth is responsible for the Company's largest product category,
batteries, as well as new store sales coordination, commercial sales and
training.  From June 1992 to January 1998, Mr. Wirth served as Senior Vice
President, Store Operations and prior to that held numerous other operational
positions including Zone Manager, Division Manager and Store Manager.

     Mr. Vaughn, Vice President, Finance, Assistant Secretary and Assistant
Treasurer, joined the Company in May 1995.  Mr. Vaughn was appointed Vice
President, Finance in October 1997 and Assistant Secretary and Assistant
Treasurer in April 1998.  Mr. Vaughn is responsible for accounting, treasury,
and risk management functions.  From 1983 to 1989, Mr. Vaughn worked for KPMG
Peat Marwick, from 1989 to 1992, he worked for Dominion Bank, and from 1992 to
1995, he worked for Ferguson Andrews & Associates.  Mr. Vaughn is a certified
public accountant.
    
     Mr. Doran, Director, became a member of the Board in connection with the
Recapitalization.  Mr. Doran joined FS&Co. in 1988 and became a principal in
January 1998.  Mr. Doran is also a director of AFC Enterprises, Inc. and Century
Maintenance Supply, Inc.     
    
     Mr. Roth, Director, became a member of the Board in connection with the
Recapitalization.  Mr. Roth joined FS&Co. in March 1988 and became a principal
in March 1993.  Mr. Roth is also a director of AFC Enterprises, Inc. and
EnviroSource, Inc.     
    
     Mr. Simmons, Director, became a member of the Board in connection with the
Recapitalization. Mr. Simmons joined FS&Co. in 1986 and became a principal in
January 1991.  Mr. Simmons is also a director of EnviroSource, Inc. and Century
Maintenance Supply, Inc.     
    
     Mr. Spogli, Director, is a founding principal of FS&Co., which was founded
in 1983.  Mr. Spogli became a member of the Board in connection with
Recapitalization.  Mr. Spogli is the Chairman of the Board and Director of
EnviroSource, Inc.  Mr. Spogli is also a director of AFC Enterprises, Inc.,
Hudson Respiratory Care Inc., River Holding Corp. and Century Maintenance
Supply, Inc.     

     Mr. Collins, Director, became a member of the Board in connection with the
Recapitalization.  Mr. Collins is Senior Managing Director and Chief Executive
Officer of Ripplewood Holdings L.L.C., a private investment firm formed by him
in October 1995.  From February 1990 to October 1995, Mr. Collins was a Senior
Managing Director of the New York office of Onex Corporation, an Ontario
corporation listed on the Toronto and Montreal Stock Exchanges.  Mr. Collins is
also a director of Scotsman Industries, Inc. and Dayton Superior Corporation.
 
     Directors of the Company are elected annually and hold office until the
next annual meeting of stockholders or until their successors are duly elected
and qualified.

                                       73
<PAGE>
 
     Executive Officers are elected by, and serve at the discretion of, the
Board of Directors.  The Company has entered into employment agreements with
certain of its executive officers.  See "--Executive Employment Contracts."

EXECUTIVE COMPENSATION

     The following table sets forth information with respect to compensation for
fiscal 1997 of the Chief Executive Officer and the four other most highly
compensated executive officers who were serving as executive officers at the end
of the last completed fiscal year and an individual for whom disclosure would
have been provided but for the fact that the individual was not serving as an
executive officer at the end of the last completed fiscal year (collectively,
the "Executive Officers").

                           SUMMARY COMPENSATION TABLE
<TABLE>
<CAPTION>
                                                                                ANNUAL COMPENSATION
                                                        --------------------------------------------------------------------
NAME AND PRINCIPAL POSITION                    FISCAL   SALARY        BONUS      OTHER ANNUAL         ALL OTHER
                                               YEAR                               COMPENSATION(1)   COMPENSATION(2)

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

<S>                                            <C>      <C>         <C>           <C>                 <C>
Nicholas F. Taubman..........................    1997    $462,488    $2,112,172       $  --             $7,500
Chairman of the Board
Garnett E. Smith.............................    1997    $453,580    $  471,553       $  --             $7,500
President and Chief Executive Officer
Carroll R. Tilley, Jr........................    1997    $219,014    $  110,429       $  --             $7,500
Executive Vice President and General
 Manager
J. O'Neil Leftwich...........................    1997    $153,825    $   42,500       $  --             $7,500
Senior Vice President and Chief Financial
 Officer, Secretary and Treasurer
Kenneth A. Wirth, Jr. .......................    1997    $106,460    $   75,900       $  --             $7,500
Senior Vice President, Store Operations
Robert R. Irby(3)............................    1997    $195,000    $   42,215       $  --             $7,500
</TABLE>
______________________
(1) While certain officers received perquisites, such perquisites do not exceed
    the lesser of $50,000 or 10% of each officer's respective salaries and
    bonuses.
(2) Consists of matching contributions under the Company's 401(k) savings plan.
(3) Mr. Irby served as Senior Vice President, Information Services from July
    1993 to December 1997 when he retired from the Company.

EXECUTIVE EMPLOYMENT CONTRACTS
    
     Mr. Smith has entered into an employment and non-competition agreement with
the Company.  The agreement has a term of three years, and renews automatically
each year thereafter unless terminated by the Company or Mr. Smith.  Mr. Smith
receives a base salary of $458,000 and an annual cash bonus based on the
Company's achievement of performance targets established by the Board of
Directors.  The bonus to be paid upon achievement of targets will be consistent
in amount with the bonuses paid to Mr. Smith by the Company historically. In the
event Mr. Smith is terminated without cause, or terminates his employment for
"good reason" as defined in the employment agreement, he will receive salary
through the later of the end of the term of  employment or one year from the
effective date of termination, less any amounts earned in other employment.  Mr.
Smith has agreed not to compete with the Company, to preserve its confidential
information, not to recruit or employ employees of the Company to or in other
businesses, and not to solicit customers or suppliers of the Company for
competitors.     

                                       74
<PAGE>
 
    
     Messrs. Leftwich, Tilley and Wirth of the Company have entered into
employment agreements with the Company, pursuant to which each Executive Officer
will receive a base salary of $162,000, $240,000 and $112,000, respectively.
Such agreements contain severance provisions that provide for base salary for
the remainder of the term of the agreement upon termination of employment or one
year, unless the termination is due to death, disability or retirement, by the
Company for "cause" (as defined in the agreements) or by the employee other than
for "good reason" (as defined in the agreements).  The term of Messrs.
Leftwich's Tilley's and Wirth's agreements is two years.  The term of employment
will extend from year-to-year unless terminated by either the Company or the
employee.  Other provisions require the Company to pay bonuses earned by the
employee upon the Company's achievement of earnings targets established by the
Board of Directors, and an agreement by the employee not to compete with the
Company, to preserve its confidential information, not to recruit or employ
employees of the Company to or in other businesses, and not to solicit customers
or suppliers of the Company for competitors.     

CONSULTING AGREEMENT

     Mr. Taubman has entered into a consulting and non-competition agreement
with Holding and the Company. The agreement, which has a term of three years,
requires Holding or the Company to pay consulting fees in an amount of $300,000
per annum, plus an annual bonus of at least $300,000 based upon the achievement
of targeted performance goals established by the Board of Directors.  Mr.
Taubman has agreed not to compete with the Company, to preserve its confidential
information, not to recruit or employ employees of the Company to or in other
businesses, and not to solicit customers or suppliers of the Company for
competitors.  Pursuant to the consulting agreement, Holding and Mr. Taubman have
entered into an indemnity agreement whereby Holding will indemnify Mr. Taubman
for actions taken as an officer or director of or consultant to Holding or the
Company to the fullest extent permitted by law.  The amount of time Mr. Taubman
must devote to his consultation duties declines throughout the term of the
agreement.

COMPENSATION OF DIRECTORS

     Directors of the Company receive no compensation as directors.  Directors
are reimbursed for their reasonable expenses in attending meetings and
performing duties as directors.

BENEFIT PLANS

     401(k) Plan.  The Company sponsors a 401(k) employee retirement savings
plan for eligible employees. Employees must be at least 21 years of age and have
completed one year of service working at least 1,000 hours to be eligible to
participate in the 401(k) plan.  Employees may contribute up to 15% of their
annual compensation and contributions are matched by the Company on the basis of
75% of the first 5% contributed.  In addition, the Company can elect to make
profit sharing contributions, allocated among participants as a percentage of
compensation.  Company contributions become fully vested after two years of
service.  Contribution expense for the Company was $2,335,000, $2,779,000 and
$3,196,000 for fiscal 1995, 1996 and 1997, respectively.

     Postretirement Plan.  The Company provides certain health care and life
insurance benefits for eligible retired employees.  The accrued postretirement
benefit cost was $211,000, $456,000 and $843,000 for fiscal 1995, 1996 and 1997,
respectively.

STOCK SUBSCRIPTION PLANS

     Holding has adopted Stock Subscription Plans (the "Stock Subscription
Plans") pursuant to which certain directors, officers and key employees of the
Company have purchased 803,800 shares, or approximately 6.4%, of the outstanding
Holding Common Stock at the same price as FS&Co.'s purchase of its shares, or
fair market value at the time of purchase.  $2,615,000 of the purchase price for
such shares was paid by delivery of full recourse promissory notes bearing
interest at the prime rate and due five years from the Recapitalization, secured
by all of the stock each such executive owns in Holding.  Messrs. Smith,
Leftwich, Tilley and Wirth purchased 250,000 shares, 50,000 shares, 150,000
shares and 20,000 shares, respectively.  For these individuals, $0, 

                                       75
<PAGE>
 
$250,000, $750,000, and $106,000 of their purchase price, respectively, was
financed through the delivery of promissory notes on the terms described above.
The agreements entered into in connection with the Stock Subscription Plans
provide for restrictions on transferability, and acquired shares are subject to
a right of first refusal and a repurchase right at stated prices in favor of
Holding and co-sale rights in favor of the executive if FS&Co. sells its shares
to a third party. The agreements also include an obligation to sell at the
request of FS&Co. These rights (but not the restrictions on transferability)
will terminate upon an initial public offering by Holding of its Common Stock,
as further defined in agreements entered into under the Stock Subscription
Plans.

STOCK OPTION PLANS

     Holding has adopted stock option plans (the "Option Plans"), under which
Holding made initial grants of approximately 6.4% of Holding Common Stock.  Each
Option Plan participant has entered into an option agreement (an "Option
Agreement") with Holding.  The Option Plans and each outstanding option
thereunder are subject to termination in the event of a change in control of
Holding or other extraordinary corporate transactions, as more fully described
in the Option Plans.  In addition, all options granted pursuant to the Option
Plans will terminate 90 days after termination of employment (unless termination
was for cause, in which event an option will terminate immediately) or 180 days
in the event of termination due to death or disability.  Shares received upon
exercise of options are subject to both a right of first refusal and a
repurchase right at stated prices in favor of Holding, and co-sale rights in
favor of the optionee.  These rights will terminate upon an initial public
offering by Holding of its Common Stock, as further defined in the Option
Agreements.  Shares received upon exercise of options, as well as all
outstanding options, are also subject to obligations to sell at the request of
FS&Co.  All options will terminate on the seventh anniversary of the Option
Agreement under which they were granted if not exercised prior thereto.

     Three different types of options may be granted pursuant to the Option
Plans.  Fixed Price Service Options will vest over a three-year period in three
equal annual installments beginning in fiscal 1999.  Performance Options will be
earned in installments based upon satisfaction of certain performance targets
for the four-year period ending in fiscal 2001.  Variable Price Service Options
will vest in equal annual installments over a two year period beginning in 1999,
and have an exercise price that increases over time.

OPTION GRANTS IN CONNECTION WITH THE RECAPITALIZATION

     The following table sets forth information concerning Options granted in
connection with the Recapitalization to each of the current executive officers.

<TABLE>
<CAPTION>
                                               INDIVIDUAL GRANTS
                             ------------------------------------------------------
                                                                                         POTENTIAL REALIZABLE VALUE AT 
                                             % OF TOTAL                                  ASSUMED ANNUAL RATES OF STOCK
                                              OPTIONS/                                        PRICE APPRECIATION           
                               NUMBER OF        SARS                                            FOR OPTION TERM              
                              SECURITIES     GRANTED TO                                         FIXED PRICE AND              
                              UNDERLYING    EMPLOYEES AT   EXERCISE OR                        PERFORMANCE OPTIONS           
                             OPTIONS/SARS    RECAPITALI-   BASE PRICE    EXPIRATION   --------------------------------
            NAME              GRANTED(#)       ZATION       ($/SH)(1)       DATE      0%(2)     5%($)(3)     10%($)(3)
- ---------------------------  ------------   ------------   -----------   ----------   -----     --------     ---------
<S>                          <C>            <C>            <C>           <C>          <C>       <C>          <C> 
Garnett E. Smith...........   362,500 (4)       40.3          10.00       4/14/05       -        814,201     1,897,434
Carroll R. Tilley, Jr. ....   145,000 (5)       16.1          10.00       4/14/05       -        325,680       758,974
J. O'Neil Leftwich.........    72,500 (6)        8.1          10.00       4/14/05       -        162,840       379,487
Kenneth A. Wirth, Jr. .....    25,000 (7)        2.8          10.00       4/14/05       -         56,994       132,820
</TABLE>
________________
(1)  Represents the fair market value of the underlying shares of Common Stock
     at the time of the grant. A portion of the grant consists of Variable Price
     Service Options with an exercise price that increases $2.00 on each April
     15 (the anniversary of the grant date).
(2)  Unless the stock price increases, which will benefit all stockholders
     commensurately, an Option holder will realize no gain.

                                       76
<PAGE>
 
(3) Represents the value of the shares of Common Stock issuable upon the
    exercise of the Option, assuming the stated rates of price appreciation for
    seven years, compounded annually, with the aggregate exercise price deducted
    from the final appreciated value.  The 5% and 10% rates are established by
    the SEC as examples only and are not intended to forecast future
    appreciation in the Common Stock price.  Variable Price Service Options will
    have no value at the appreciation rates shown.  Performance Options are
    assumed to be fully vested at the end of the period.  Full vesting would
    require achievement of certain performance targets (as defined in each Stock
    Option Agreement) by the Company for the period beginning January 4, 1998
    and ending at the end of the Company's fiscal year 2001.
(4) Represents 37,500 Fixed Price Service Options, 162,500 Variable Price
    Service Options, and 162,500 Performance Options.
(5) Represents 15,000 Fixed Price Service Options, 65,000 Variable Price Service
    Options and 65,000 Performance Options.
(6) Represents 7,500 Fixed Price Service Options, 32,500 Variable Price Service
    Options, and 32,500 Performance Options.
(7) Represents 3,000 Fixed Price Service Options, 11,000 Variable Price Service
    Options, and 11,000 Performance Options.

OPTION EXERCISES AND YEAR-END VALUE

     None of the Options issued by Holding vest until December 31, 1998, and no
Options have been issued since the Recapitalization.  As a privately held
company, Holding cannot readily ascertain the fair market value of a share of
Common Stock as of the date hereof; therefore the value of in-the-money Options
(if any) cannot be determined.

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

          The Board of Directors of the Company determines the compensation of
the Executive Officers.  During fiscal 1997, Messrs. Taubman and Smith
participated in Board of Director deliberations regarding the compensation of
the Company's Executive Officers.

                                       77
<PAGE>
 
                              CERTAIN TRANSACTIONS

AFFILIATED LEASES
    
     The Company leases its Roanoke, Virginia distribution center, an
office/warehouse, a warehouse, 26 of its stores and three former stores from
Nicholas F. Taubman or members of his immediate family, and its corporate
headquarters from Ki, L.C., a Virginia limited liability company owned by two
trusts for the benefit of a child of Mr. Taubman.  Rents for the affiliated
leases may be slightly higher than rents for non-affiliated leases, but the
Company does not believe the amount of such difference to be material.  In
addition, certain terms of the affiliate leases may be more favorable to the
landlord than those contained in leases with non-affiliates, primarily terms
relating to the maintenance of the facilities.  However, in connection with the
Recapitalization, certain other terms of the leases with affiliates (including
provisions relating to assignment, damage by casualty and default cure periods)
were amended so that they would be no less favorable to the Company than non-
affiliated leases.  All affiliate leases are on a triple net basis.  Lease
expense for leases with affiliates has been $2,735,000, $3,076,000 and
$3,171,000 for fiscal 1995, 1996 and 1997, respectively.     

   
STOCKHOLDERS' AGREEMENT     

     Mr. Taubman and the Taubman Trust (the "Continuing Stockholders"), FS&Co.,
Ripplewood and Holding have entered into a Stockholders' Agreement (the
"Stockholders' Agreement").  Under the Stockholders' Agreement, FS&Co.,
Ripplewood and the Continuing Stockholders have the right to purchase their pro
rata share of certain new issuances of capital stock by Holding.  In addition,
the Stockholders' Agreement provides for restrictions on the transferability of
the shares of Holding Common Stock of the Continuing Stockholders and Ripplewood
for a period of two years following consummation of the Recapitalization and,
thereafter, for the following three-year period any transfers (other than sales
pursuant to a registered public offering or pursuant to Rule 144 under the
Securities Act) are subject to a right of first offer in favor of FS&Co. or its
designee, provided that Ripplewood's obligation to make a first offer extends
indefinitely.  In addition, the Stockholders' Agreement provides that upon
transfers by FS&Co. of its shares of Holding Common Stock (excluding limited
transfers in the first year following the Recapitalization or transfers to
affiliates of FS&Co.), the Continuing Stockholders and Ripplewood will have the
right to participate in such sales on a pro rata basis.  If FS&Co. sells all of
its holdings of Holding Common Stock, Ripplewood and the Continuing Stockholders
will be obligated to sell all of their shares of Holding Common Stock at the
request of FS&Co.
    
     The Stockholders' Agreement further provides that FS&Co. will vote at each
annual meeting of Holding to elect Mr. Taubman or his nominee to the Board of
Directors of Holding, and the Continuing Stockholders will likewise vote to
elect nominees of FS&Co.  Ripplewood has granted FS&Co. an irrevocable proxy to
vote Ripplewood's stock in Holding on all matters, expiring upon an initial
public offering of common stock by Holding, but FS&Co. will nominate one
director designated by Ripplewood.  This Exchange Offer is not considered
Holding's initial public offering under the Stockholders' Agreement.  The
Ripplewood director will agree to vote with the FS&Co. directors on all matters
prior to an initial public offering of common stock by Holding.  Pursuant to the
Stockholders' Agreement, Mr. Taubman has certain approval rights with respect to
major corporate transactions.  Upon the closing of the Acquisition, the
Stockholders' Agreement will be amended to add a wholly owned Sears subsidiary
as a party and to grant the Sears entity rights to (i) designate three members
of the Board of Directors, (ii) participate on a pro rata basis in any sales of
Holding Common Stock by FS&Co., and (iii) receive a first offer on sales of
Holding Common Stock by FS&Co., Mr. Taubman, the Taubman Trust and Ripplewood.
FS&Co. will receive parallel rights of first offer on sales of Holding Common
Stock by the Sears entity, and FS&Co., Mr. Taubman, the Taubman Trust and
Ripplewood will have co-sale rights on sales by the Sears entity. In addition,
all of the current stockholders will agree to sell their shares to a third party
upon the request of the Board of Directors, which, in addition to the Sears
directors, will include three directors nominated by FS&Co., one director
nominated by Ripplewood, Mr. Taubman and Mr. Smith.  Other terms of the
Stockholders' Agreement will remain as currently in force in all material
respects.     

                                       78
<PAGE>
 
OPTIONS GRANTED TO THE CONTINUING STOCKHOLDERS

     In connection with the Merger, Holding has entered into an Option Agreement
with Mr. Taubman and the Taubman Trust whereby each of them has been granted
immediately exercisable options to purchase 250,000 shares of Holding Common
Stock.  The options have an initial exercise price of $10.00, with the exercise
price increasing by $2.00 on each anniversary of the Recapitalization.  Both the
exercise price and the number of shares which may be purchased pursuant to the
options are subject to certain adjustments.  The options will expire if not
exercised by the seventh anniversary of the Recapitalization.  Shares received
upon exercise of all or any part of the option by the Continuing Stockholders
will be subject to the Stockholders Agreement.

SALE OF AIRPLANE

     In connection with the Recapitalization, Mr. Taubman has purchased an
airplane from the Company for $4.1 million, a price equal to the approximate net
book value of the airplane, which amount also equalled the approximate fair
market value of the airplane (based on estimates of value provided by the
airplane's manufacturer). The airplane was purchased in 1995 for $5.2 million.

REGISTRATION RIGHTS AGREEMENT
        
     Pursuant to the Stockholders Agreement, Holding has agreed, beginning 180
days after consummation of an initial public offering of common stock by
Holding, that upon the request of FS&Co. and the Continuing Stockholders it will
register under the Securities Act and applicable state securities laws the sale
of Holding Common Stock owned by FS&Co. and the Continuing Stockholders and as
to which registration has been requested. Holding has granted unlimited piggy-
back registration rights to FS&Co., Ripplewood and the Continuing Stockholders,
three demand registrations to FS&Co., and two demand registrations to the
Continuing Stockholders, and one demand registration to Ripplewood.  Holding's
obligation is subject to certain limitations relating to the minimum amount
required for registration, the timing of registrations and other similar
matters. Holding is obligated to pay any registration expenses incidental to
such registrations, excluding underwriters' commissions and discounts. Upon the
closing of the Acquisition, Sears will be granted the same registration rights
as FS&Co. with respect to the Holding Common Stock it owns, as well as the right
to distribute its shares of Holding Common Stock to its stockholders.    

MANAGEMENT EQUITY PLANS

     See "Management--Stock Subscription Plans" and "--Stock Option Plans."

INDEMNIFICATION AGREEMENTS

     In connection with the Recapitalization, the Company has entered into
indemnification agreements with each of the directors of the Company.
    
CERTAIN PAYMENTS     
    
     In connection with the Recapitalization, a portion of the common stock and
all of the preferred stock of Holding were converted into the right to receive
in the aggregate approximately $351.0 million in cash and certain options to
purchase shares of Holding Common Stock.  In addition, FS&Co. and an affiliate
of Ripplewood, stockholders of Holding, have received collectively a $5.0
million fee for arranging the financing, performing advisory and consulting
services, and negotiating the Recapitalization, and they will receive a $3.5
million fee for performing similar services with respect to the Acquisition.  In
connection with the Recapitalization, certain employees of the Company,
including the Executive Officers, have received an aggregate of approximately
$11.5 million in bonuses with Messrs. Smith, Tilley, Leftwich and Wirth
receiving $7,000,000, $1,000,000, $750,000 and $150,000, respectively.     

                                       79
<PAGE>
 
                     DESCRIPTION OF THE NEW CREDIT FACILITY

        
     In connection with the Recapitalization, the Company has entered into the
New Credit Facility with The Chase Manhattan Bank, as administrative agent, DLJ
Capital Funding, Inc., as syndication agent, First Union National Bank, as
documentation agent, and Chase Securities Inc., as advisor and arranger
(collectively, the "Agents").  The New Credit Facility currently provides the
Company up to $375.0 million in senior secured credit facilities, consisting of
(i) a $50.0 million senior secured delayed draw term loan facility (the "Delayed
Draw Facility I"), (ii) a $75.0 million senior secured delayed draw term loan
facility (the "Delayed Draw Facility II" and, together with the Delayed Draw
Facility I, the "Delayed Draw Facilities"), (iii) a $125.0 million Tranche B
senior secured term loan facility (the "Tranche B Facility"), and (iv) a $125.0
million senior secured revolving credit facility (the "Revolving Facility").
The Revolving Facility has a letter of credit sublimit of $25.0 million.
Amounts available under the Delayed Draw Facilities and the Revolving Facility
are subject to a borrowing base formula equal to a specified percentage of the
Company's eligible inventory.  To provide funding for the Acquisition, the
Company has received a commitment from the Agents to, among other things,
consent to the Acquisition, add an additional Senior Secured Deferred Term Loan
Facility of $90.0 million under the New Credit Facility (the "Deferred
Term Loan Facility"), and amend certain provisions of the New Credit Facility in
light of the Acquisition.     

        
     Use of Proceeds; Maturity.  The proceeds of the Tranche B Facility,
together with a portion of the net proceeds of the issuance of the Series A
Notes, were used (a) to pay the Company and $25.0 million of Distribution, (b)
to repay all principal, interest, fees and other amounts outstanding under the
existing credit agreements, (c) to repay certain other existing indebtedness,
(d) to fund loans in an aggregate principal amount not in excess of $3.0 million
to existing management of Holding or the Company and (e) to pay the fees and
expenses of Recapitalization. The Company will borrow an aggregate of $115.0
million consisting of the entire amount of the Deferred Term Loan Facility and
$25.0 million of the Delayed Draw Facility I to provide the funds needed for the
Acquisition. Borrowings under the Delayed Draw Facility I and the Delayed Draw
Facility II will be made during the first 18 months and first three years,
respectively, after the closing of the Recapitalization. Proceeds of the Delayed
Draw Facility II, the balance of the Delayed Draw Facility I, and the Revolving
Facility (including the letters of credit) are available for general corporate
purposes. The Delayed Draw Facilities will mature on the sixth anniversary of
the closing and provide for nominal annual amortization prior to maturity. The
Tranche B Facility will mature on the eighth anniversary of the closing. These
term facilities provide for nominal annual amortization in the first five years
and amortization of $198.0 million in the sixth anniversary year, $60.0 million
in the seventh anniversary year and $60.0 million in the eighth anniversary
year. The Revolving Facility will mature on the sixth anniversary of the
closing.    

     Prepayment; Reduction of Commitments.  Borrowings under the New Credit
Facility are required to be prepaid, subject to certain exceptions, with (a) 50%
of Excess Cash Flow, (b) 100% of the net cash proceeds of all asset sales or
other dispositions of property by the Company and its subsidiaries (including
certain insurance and condemnation proceeds), subject to certain exceptions
(including exceptions for (i) reinvestment of certain asset sale proceeds within
360 days of such sale and (ii) certain sale-leaseback transactions), (c) 100% of
the net proceeds of issuances of debt obligations of the Company and its
subsidiaries, and (d) 100% of the net proceeds of issuance of equity of the
Company and its subsidiaries.  "Excess Cash Flow" is defined as the excess of
(A) the sum of (i) consolidated net income (excluding certain gains or losses
and restricted payments made to Holding), (ii) depreciation, amortization and
other non-cash charges, (iii) any decrease in Net Working Capital (as defined),
(iv) increases in deferred revenues, and (v) proceeds of certain indebtedness
incurred, over (B) the sum of (a) any non-cash gains, (b) any increases in Net
Working Capital, (c) decreases in consolidated deferred revenues, (d) capital
expenditures, and (e) repayments of indebtedness (subject to certain
exceptions).  Because increases in Net Working Capital, capital expenditures and
debt repayments are deducted in calculating Excess Cash Flow, the Company does
not anticipate that the prepayment obligation under the New Credit Facility in
respect thereof will have a material effect on its operating strategy. With
respect to growth through acquisitions, the operation of this covenant may
result in the application of cash resources for prepayments which would require
the Company to secure additional equity or debt financing to fund an
acquisition, but while no assurance can be given, the Company does not
anticipate that this would have a material effect on its ability to finance
acquisitions in the future.

                                       80
<PAGE>
    
     Voluntary prepayments and voluntary reductions of the unutilized portion of
the Revolving Facility commitments are permitted in whole or in part, at the
option of the Company, in minimum principal amounts to be agreed upon, without
premium or penalty, subject to reimbursement of redeployment costs incurred by
the syndicate of lenders under the New Credit Facility (the "Lenders") in the
case of prepayment of eurodollar borrowings other than on the last day of the
relevant interest period.  Voluntary prepayments under the Delayed Draw
Facilities, Tranche B Facility, and the Deferred Term Loan Facility are (a)
allocated among those facilities on a pro rata basis and (b) within each such
facility, applied to the installments under the amortization schedule within the
following 12 months under such facility, and all remaining amounts are applied
in the inverse order of maturity to the remaining amortization payments under
such facility.  The Lenders under the Tranche B Facility may decline any
voluntary prepayments in which case the amount declined will be applied to
increase proportionately the prepayments under the remaining Facilities.     
    
     Interest.  Until the delivery to the Lenders of the Company's consolidated
financial statements for the first four fiscal quarters after the closing of the
Recapitalization, the interest rates under the Delayed Draw Facilities and the
Revolving Facility are based, at the option of the Company, on either a
eurodollar rate plus 2.25% per annum or a base rate plus 1.25% per annum.  From
and after the delivery of such consolidated financial statements, the interest
rates under the Delayed Draw Facilities and the Revolving Facility will be
determined by reference to a pricing grid that will provide for reductions in
the applicable interest rate margins based on the Company's trailing Total Debt
to EBITDA ratio.  The initial margins will be 2.25% and 1.25% for eurodollar and
base rate borrowings, respectively, and can step down to 1.75% and 0.75%,
respectively, if the Company's Total Debt to EBITDA ratio is less than or equal
to 4.00 to 1.00.  The interest rate under the Tranche B Facility and the
Deferred Term Loan Facility is based, at the option of the Company, on a
eurodollar rate plus 2.5% or a base rate plus 1.5%.  A commitment fee of 0.50%
per annum will be charged on the unused portion of the New Credit Facility.     
    
     Collateral and Guarantees.  The New Credit Facility is guaranteed by
Holding and all of its existing and future domestic subsidiaries, except one
subsidiary of the Company which owns the Company's inventory delivery vehicles.
The New Credit Facility is secured by a first priority lien on substantially
all, subject to certain exceptions, of the properties and assets of Holding, the
Company and each existing or future domestic subsidiary, and the guarantors now
owned or acquired later.  Upon consummation of the Acquisition, Advance
Acquisition Corporation (the successor by merger to Western Auto) and its
subsidiaries will guaranty the New Credit Facility and grant liens on their
assets to secure the New Credit Facility.     

    
     Covenants.  The New Credit Facility contains covenants restricting the 
ability of the Company and its subsidiaries to, among others, (i) pay dividends 
on any class of capital stock or make any payment to purchase, redeem, retire, 
acquire, cancel or terminate capital stock, (ii) prepay, redeem, retire, 
acquire, cancel or terminate debt, (iii) incure liens or engage in 
sale-leaseback transactions, (iv) make loans, investments, advances or 
guarantees, (v) incur additional debt (including hedging arrangements), (vi)
make capital expenditures, (vii) engage in mergers, acquisitions and asset
sales, (viii) engage in transactions with affiliates, (ix) enter into any
agreement which restricts the ability to create liens on property or assets or
the ability of subsidiaries to pay dividends or make payments on advances or
loans to the Company or other subsidiaries; (x) change the nature of the
business conducted by the Company and its subsidiaries, (xi) change the passive
holding company status of Holding, and (xii) amend existing debt agreements or
the Company's or Holding's certificate of incorporation, by-laws or other
organizational documents.

     The Company is required to comply with financial covenants in the New
Credit Facility with respect to (a) limits on annual aggregate capital
expenditures, ranging from $85.0 million for the fiscal year ending January 2,
1999 to $130.0 million for the fiscal year ending January 3, 2004 and
thereafter, (b) a maximum leverage ratio decreasing from 6.00 to 1.00 for the
period July 19, 1998 through April 24, 1999 to 4.00 to 1.00 for the period July
13, 2003 and thereafter, (c) a minimum interest coverage ratio increasing from
1.65 to 1.00 for the period July 19, 1998 through April 24, 1999 to 2.50 to 1.00
for the period July 14, 2002 and thereafter, and (d) a minimum retained cash
earnings test. The Company is generally prohibited from paying dividends
(including to Holding) except that as long as no Event of Default under the New
Credit Facility then exists, the Company will be permitted to pay dividends to
Holding in an amount sufficient to cover the cash interest due on the Series B
Debentures commencing October 15, 2003.        

     Events of Default.  Events of default under the New Credit Facility include
but are not limited to (i) the Company's failure to pay principal when due or
interest after a grace period, (ii) the Company's material breach of any
covenant, representation or warranty contained in the loan documents, (iii) any
event or condition that results in any Material Indebtedness (generally defined
as obligations of Holding, the Company or the Company's subsidiaries in an
aggregate principal amount exceeding $5.0 million) becoming due prior to its
scheduled maturity or that enables or permits (with or without the giving of
notice, the lapse of time or both) the holder or holders of any Material
Indebtedness or any trustee or agent on its or their behalf to cause any
Material Indebtedness to become due, or to require the prepayment, repurchase,
redemption or defeasance      

                                       81
<PAGE>
 
    
thereof, prior to its scheduled maturity; provided that such event of default
described in this clause (iii) shall not apply to secured Indebtedness (as
defined) that becomes due as a result of the voluntary sale or transfer of the
property or assets securing such Indebtedness, (iv) certain events of
bankruptcy, insolvency or dissolution of the Company or its subsidiaries, (v)
certain judgments against Holding, the Company, the Company's subsidiaries, or
their assets, (vi) the actual or asserted invalidity of security documents or
guarantees of Holding, the Company or the Company's subsidiaries, and (vii) a
Change in Control (as defined) of Holding.     
        
          The preceding discussion is a summary of the material provisions of
the New Credit Facility and is qualified by reference to the provisions of the
New Credit Facility, copies of which are available as set forth under
"Additional Information."     
                                       82
<PAGE>
 
                         DESCRIPTION OF SERIES B NOTES

GENERAL

     The Series A Notes were, and the Series B Notes will be, issued under an
Indenture dated as of April 15, 1998 (the "Indenture") among the Company, the
Guarantor and United States Trust Company of New York, as trustee (the
"Trustee"), a copy of which has been filed as an exhibit to the Registration
Statement of which this Prospectus is a part.  Upon the effectiveness of this
Registration Statement filed under the Securities Act with respect to the Series
B Notes, the Indenture will be subject to and governed by the Trust Indenture
Act of 1939, as amended (the "TIA").  The terms of the Series B Notes include
those stated in the Indenture and those made part of the Indenture by reference
to the TIA.  The Series B Notes are subject to all such terms, and Holders of
Series B Notes are referred to the Indenture and the TIA for a statement
thereof.  The following summary of the material provisions of the Indenture does
not purport to be complete and is qualified in its entirety by reference to the
Indenture, including the definitions therein of certain terms used below.
Copies of the form of Indenture and Registration Rights Agreement are available
as set forth below under "--Additional Information."  The definitions of certain
terms used in the following summary are set forth below under "--Certain
Definitions."  For purposes of this summary, the term "Company" refers only to
Advance Stores Company, Incorporated and not to Holding and its other
subsidiaries.
    
     The Series B Notes will be general unsecured obligations of the Company and
will be subordinated in right of payment to all current and future Senior Debt.
As of July 18, 1998, the Company had $335.0 million of aggregate principal
amount of Indebtedness, of which $135.0 million was senior to the Series B
Notes, and the Company had a maximum remaining available borrowing capacity
under the New Credit Facility of $240.0 million, which, if borrowed, would be
senior to the Series B Notes.  In addition, indebtedness incurred in connection
with the Acquisition will also constitute Senior Debt.     
    
     As of the Issue Date, the Company will have one Subsidiary that will issue
a Subsidiary Guarantee and will be a Restricted Subsidiary.  However, under
certain circumstances, the Company will be able to designate current or future
Subsidiaries as Unrestricted Subsidiaries.  Unrestricted Subsidiaries will not
be subject to many of the restrictive covenants set forth in the Indenture.  In
addition, indebtedness incurred in connection with the Acquisition will also
constitute Senior Debt.     


PRINCIPAL, MATURITY AND INTEREST

     The Series B Notes will be limited in aggregate principal amount to $200.0
million and will mature on April 15, 2008.  Interest on the Series B Notes will
accrue at the rate of 10.25% per annum and will be payable semi-annually in
arrears on April 15 and October 15, commencing on October 15, 1998, to Holders
of record on the immediately preceding April 1 and October 1, respectively.
Interest on the Series B Notes will accrue from the most recent date to which
interest has been paid or, if no interest has been paid, from the date of
original issuance.

     Interest will be computed on the basis of a 360-day year comprised of
twelve 30-day months.  Principal, premium, if any, and interest and Liquidated
Damages, if any, on the Series B Notes will be payable at the office or agency
of the Company maintained for such purpose within the City and State of New York
or, at the option of the Company, payment of principal, premium, interest and
Liquidated Damages, if any, may be made by check mailed to the Holders of the
Series B Notes at their respective addresses set forth in the register of
Holders of Series B Notes; provided that all payments of principal, premium,
interest and Liquidated Damages, if any, with respect to Series B Notes
represented by one or more permanent Global Series B Notes (as defined below)
will be required to be made by wire transfer of immediately available funds to
the accounts of the Depository Trust Company or any successor thereto.  Until
otherwise designated by the Company, the Company's office or agency in New York
will be the office of the Trustee maintained for such purpose.  The Series B
Notes will be issued in denominations of $1,000 and integral multiples thereof.

                                       83
<PAGE>
 
SUBORDINATION

     The payment of Obligations in respect of the Series B Notes will be
subordinated in right of payment, as set forth in the Indenture, to the prior
payment in full of all Obligations in respect of Senior Debt, whether
outstanding on the Issue Date or thereafter incurred.  In addition, as set forth
in "--Subsidiary Guarantees" below, the Subsidiary Guarantees will be general
unsecured obligations of the Guarantors, subordinated in right of payment to the
prior payment in full of all Senior Debt of such Guarantor.

     Upon any payment or distribution of any kind to creditors of the Company,
whether in cash, property or securities, in a total or partial liquidation or
dissolution of the Company or in a bankruptcy, reorganization, insolvency,
receivership or similar proceeding relating to the Company or its property, an
assignment for the benefit of creditors or any marshaling of the Company's
assets and liabilities, whether voluntary or involuntary, the holders of Senior
Debt will be entitled to receive payment in full of all Obligations in respect
of such Senior Debt (including interest accruing after the commencement of any
such proceeding at the rate specified in the applicable Senior Debt whether or
not such interest is an allowed claim enforceable against a debtor in a
bankruptcy case under Title 11 of the United States Code) before the Holders of
Series B Notes will be entitled to receive any payment or distribution of any
kind with respect to the Series B Notes, and until all Obligations with respect
to Senior Debt are paid in full, any payment or distribution to which the
Holders of Series B Notes would be entitled shall be made to the holders of
Senior Debt (except for any distribution of Permitted Junior Securities made
pursuant to a reorganization in which the Senior Debt is not impaired and
payments made from the trust described under "--Legal Defeasance and Covenant
Defeasance").

     The Company also may not make any payment upon or distribution in respect
of the Series B Notes (except for any distribution of Permitted Junior
Securities made pursuant to a reorganization in which the Senior Debt is not
impaired or from the trust described under "--Legal Defeasance and Covenant
Defeasance") if (i) any amount of principal, interest or other Obligation in
respect of any Designated Senior Debt (including, without limitation, any amount
due as a result of the acceleration of the maturity thereof) is not paid when
due and remains unpaid (a "Payment Default") or (ii) any other default (a
"Nonpayment Default") occurs and is continuing with respect to any Designated
Senior Debt that permits holders of such Designated Senior Debt or any agent or
trustee therefor to accelerate its maturity and, in the case of any such
Nonpayment Default, the Trustee receives a notice of such default invoking the
following provisions of this paragraph (a "Payment Blockage Notice") from the
holders of any Designated Senior Debt or any agent or trustee therefor.
However, the Company may pay the Series B Notes without regard to the foregoing
if the Company and the Trustee receive written notice approving such payment
from the representative of the Designated Senior Debt affected by such Payment
Default or Nonpayment Default. Payments on the Series B Notes may and shall be
resumed (a) in the case of a Payment Default, upon the date on which all Payment
Defaults have been cured or waived, unless a Payment Blockage Notice has been
delivered commencing a payment blockage period in respect of a Nonpayment
Default, and (b) in case of a Nonpayment Default, the earlier of (i) the date on
which all Payment Defaults and Nonpayment Defaults have been cured or waived or
(ii) the date 179 days after the date on which the applicable Payment Blockage
Notice is received, unless a Payment Default has occurred and is continuing.  No
new period of payment blockage may be commenced in respect of a Nonpayment
Default unless and until 180 days have elapsed since the effectiveness of the
immediately prior Payment Blockage Notice.  No Nonpayment Default that existed
or was continuing on the date of delivery of any Payment Blockage Notice to the
Trustee shall be, or be made, the basis for a subsequent Payment Blockage Notice
unless such default shall have been cured or waived for a period of not less
than 90 days; provided that if such Nonpayment Default arose from the failure to
comply with a financial covenant and if the condition or performance measured by
such financial covenant has declined further from such condition or performance
as reflected in the most recent financial statements available on the date of
delivery of the original Payment Blockage Notice to the Trustee, such Nonpayment
Default may be, or be made, the basis for a subsequent Payment Blockage Notice.

     Whenever the Company is prohibited from making any payment in respect of
the Series B Notes, the Company also shall be prohibited from making, directly
or indirectly, any deposit in the trust described under "--Legal Defeasance and
Covenant Defeasance" and any payment of any kind on account of the redemption,
purchase or other acquisition of the Series B Notes except for payments from the
trust described under "--Legal Defeasance and Covenant Defeasance."  If any
Holder receives any payment or distribution that such Holder is not 

                                       84
<PAGE>
 
entitled to receive with respect to the Series B Notes, such Holder shall be
required to pay the same over to the holders of Senior Debt.

     The Indenture will further require that the Company promptly notify holders
of Senior Debt if payment of the Series B Notes is accelerated because of an
Event of Default.  The Company is prohibited from making any payment in respect
of the Series B Notes until the earlier of five business days after such notice
is delivered or the date of acceleration of any Designated Senior Debt and,
thereafter, may pay the Series B Notes only if the subordination provisions of
the Indenture otherwise permit payment at that time.
    
     As a result of the subordination provisions described above, in the event
of a liquidation, insolvency or similar proceeding, Holders of Series B Notes
may recover less ratably than creditors of the Company who are holders of Senior
Debt.  See "Risk Factors--Subordination of the Series A Notes, Series B Notes
and the Subsidiary Guarantee."  As of July 18, 1998, the Company had $135.0
million in aggregate principal amount of Senior Debt, which would rank senior in
right of payment to the Series B Notes and Subsidiary Guarantees.  In addition,
the Company may incur additional Senior Debt of up to $240 million under the New
Credit Facility which, if borrowed, would be senior to the Series B Notes and
Subsidiary Guarantees.  The Indenture limits, subject to certain financial
tests, the amount of additional Indebtedness, including Senior Debt, that the
Company and its Subsidiaries, respectively, can incur.  In connection with the
Acquisition, the Company intends to borrow an aggregate of $115.0 million,
consisting primarily of an additional term loan facility under the New Credit
Facility with the balance, if any, to be drawn from an existing facility under
the New Credit Facility.  See "--Certain Covenants--Incurrence of Indebtedness
and Issuance of Preferred Stock."     

SUBSIDIARY GUARANTEES

     The Company's payment obligations under the Series B Notes will be
guaranteed pursuant to the Subsidiary Guarantee in effect on the Issue Date and
in certain circumstances future Subsidiary Guarantees on a senior subordinated
basis by the initial Guarantor and in certain circumstances Subsidiaries that
become Guarantors after the Issue Date.  The Subsidiary Guarantee of each
Guarantor will be subordinated to the prior payment in full of all Senior Debt
of such Guarantor and the amounts for which the Guarantors will be liable under
the guarantees issued from time to time with respect to Senior Debt, which would
rank senior in right of payment to the Series B Notes and the Subsidiary
Guarantees, respectively.  The initial Guarantor had no Senior Debt outstanding
as of January 3, 1998.

     The obligations of each Guarantor under its Subsidiary Guarantee will be
limited so as not to constitute a fraudulent conveyance under applicable law.
See, however, "Risk Factors--Fraudulent Conveyance."

     The Indenture will provide that no Guarantor may consolidate with or merge
with or into (whether or not such Guarantor is the surviving Person), another
corporation, Person or entity whether or not affiliated with such Guarantor
unless (i) subject to the provisions of the following paragraph, the Person
formed by or surviving any such consolidation or merger (if other than such
Guarantor) assumes all the obligations of such Guarantor, pursuant to a
supplemental indenture in form and substance reasonably satisfactory to the
Trustee, under the Indenture and its Subsidiary Guarantee; and (ii) immediately
after giving effect to such transaction, no Default or Event of Default exists.

     The Indenture will provide that in the event of a sale or other disposition
of all of the assets of any Guarantor, by way of merger, consolidation or
otherwise, or a sale or other disposition of all of the Capital Stock of any
Guarantor, then such Guarantor (in the event of a sale or other disposition, by
way of such a merger, consolidation or otherwise, of all of the capital stock of
such Guarantor) or the corporation acquiring the property (in the event of a
sale or other disposition of all or substantially all of the assets of such
Guarantor) will be released and relieved of any obligations under its Subsidiary
Guarantee.  See "--Repurchase at the Option of Holders--Asset Sales."  In
addition, the Indenture will provide that, in the event the Company designates a
Restricted Subsidiary to be an Unrestricted Subsidiary in accordance with the
Indenture, then such Restricted Subsidiary shall be released from its
obligations under its Subsidiary Guarantee.

                                       85
<PAGE>
 
OPTIONAL REDEMPTION

     Except as described below with the proceeds of an Equity Offering, the
Series B Notes will not be redeemable at the Company's option prior to April 15,
2003.  Thereafter, the Series B Notes will be subject to redemption at any time
at the option of the Company, in whole or in part, upon not less than 30 nor
more than 60 days' notice, at the redemption prices (expressed as percentages of
principal amount) set forth below plus accrued and unpaid interest and
Liquidated Damages, if any, thereon to the applicable redemption date, if
redeemed during the twelve-month period commencing on April 15 in the years
indicated below:


<TABLE>
<CAPTION>
                        YEAR                     PERCENTAGE
                        -----------------------  ----------
 
                         <S>                      <C>
                        2003...................     105.125%
                        2004...................     103.417%
                        2005...................     101.708%
                        2006 and thereafter....     100.000%
</TABLE>

     Notwithstanding the foregoing, at any time on or prior to April 15, 2001,
the Company may (but shall not have the obligation to) redeem, on one or more
occasions, up to an aggregate of 35% of the principal amount of Series B Notes
originally issued at a redemption price equal to 110.25% of the principal amount
thereof, plus accrued and unpaid interest and Liquidated Damages, if any,
thereon to the redemption date, with the net proceeds of one or more Equity
Offerings; provided that, in each case, at least 65% in aggregate principal
amount of the Series B Notes originally issued remains outstanding immediately
after the occurrence of such redemption; and provided further, that such
redemption shall occur within 90 days of the date of the closing of such Equity
Offering.

MANDATORY REDEMPTION

     The Company is not required to make mandatory redemption or sinking fund
payments with respect to the Series B Notes.

REPURCHASE AT THE OPTION OF HOLDERS

     CHANGE OF CONTROL

     Upon the occurrence of a Change of Control, each Holder of Series B Notes
will have the right to require the Company to repurchase all or any part (equal
to $1,000 or an integral multiple thereof) of such Holder's Series B Notes
pursuant to the offer described below (the "Change of Control Offer") at an
offer price in cash equal to 101% of the aggregate principal amount thereof plus
accrued and unpaid interest and Liquidated Damages, if any, thereon to the date
of purchase (the "Change of Control Payment").  Within 30 days following any
Change of Control, the Company will mail a notice to each Holder describing the
transaction or transactions that constitute the Change of Control and offering
to repurchase Series B Notes on the date specified in such notice, which date
shall be no earlier than 30 days (or such shorter time period as may be
permitted under applicable law, rules and regulations) and no later than 60 days
from the date such notice is mailed (the "Change of Control Payment Date"),
pursuant to the procedures required by the Indenture and described in such
notice.  The Company will comply with the requirements of Rule 14e-1 under the
Exchange Act and any other securities laws and regulations thereunder to the
extent such laws and regulations are applicable in connection with the
repurchase of the Series B Notes as a result of a Change of Control.  To the
extent that the provisions of any securities laws or regulations conflict with
the provisions of the Indenture relating to such Change of Control Offer, the
Company will comply with the applicable securities laws and regulations and
shall not be deemed to have breached its obligations described in the Indenture
by virtue thereof.

     On the Change of Control Payment Date, the Company will, to the extent
lawful, (1) accept for payment all Series B Notes or portions thereof properly
tendered pursuant to the Change of Control Offer, (2) deposit with the Paying
Agent an amount equal to the Change of Control Payment in respect of all Series
B Notes or portions 

                                       86
<PAGE>
 
thereof so tendered and (3) deliver or cause to be delivered to the Trustee the
Series B Notes so accepted together with an Officers' Certificate stating the
aggregate principal amount of Series B Notes or portions thereof being purchased
by the Company. The Paying Agent will promptly mail to each Holder of Series B
Notes so tendered the Change of Control Payment for such Series B Notes, and the
Trustee will promptly authenticate and mail (or cause to be transferred by book
entry) to each Holder a new Series B Note equal in principal amount to any
unpurchased portion of the Series B Notes surrendered, if any; provided that
each such new Series B Note will be in a principal amount of $1,000 or an
integral multiple thereof. The Indenture will provide that, prior to complying
with the provisions of this covenant, but in any event within 90 days following
a Change of Control, the Company will either repay all outstanding Senior Debt
or obtain the requisite consents, if any, under all agreements governing
outstanding Senior Debt to permit the repurchase of Series B Notes required by
this covenant. The Company will publicly announce the results of the Change of
Control Offer on or as soon as practicable after the Change of Control Payment
Date.

     The Change of Control provisions described above will be applicable whether
or not any other provisions of the Indenture are applicable.  Except as
described above with respect to a Change of Control, the Indenture does not
contain provisions that permit the Holders of the Series B Notes to require that
the Company repurchase or redeem the Series B Notes in the event of a takeover,
recapitalization or similar transaction.

     The New Credit Facility will prohibit the Company from purchasing any
Series B Notes and provide that certain change of control events with respect to
the Company would constitute a default thereunder.  Any future credit agreements
or other agreements relating to Senior Debt to which the Company becomes a party
may contain similar restrictions and provisions.  In the event a Change of
Control occurs at a time when the Company is prohibited from purchasing Series B
Notes, the Company could seek the consent of its lenders to the purchase of
Series B Notes or could attempt to refinance the borrowings that contain such
prohibition.  If the Company does not obtain such a consent or repay such
borrowings, the Company will remain prohibited from purchasing Series B Notes.
In such case, the Company's failure to purchase tendered Series B Notes would
constitute an Event of Default under the Indenture which would, in turn,
constitute a default under the New Credit Facility.  In such circumstances, the
subordination provisions in the Indenture would likely restrict payments to the
Holders of Series B Notes.  In addition, the exercise by the Holders of Series B
Notes of their right to require the Company to repurchase the Series B Notes
could cause a default under such Senior Debt, even if the Change of Control
itself does not, due to the financial effect of such repurchases on the Company.
Finally, the Company's ability to pay cash to the Holders of Series B Notes upon
a repurchase may be limited by the Company's then existing financial resources.
There can be no assurance that sufficient funds will be available when necessary
to make any required repurchases.

     The Company will not be required to make a Change of Control Offer upon a
Change of Control if a third party makes the Change of Control Offer in the
manner, at the times and otherwise in compliance with the requirements set forth
in the Indenture applicable to a Change of Control Offer made by the Company and
purchases all Series B Notes validly tendered and not withdrawn under such
Change of Control Offer.

     ASSET SALES

     The Indenture will provide that the Company will not, and will not permit
any of its Restricted Subsidiaries to, engage in or consummate an Asset Sale
unless (i) the Company (or the Restricted Subsidiary, as the case may be)
receives consideration at the time of such Asset Sale at least equal to the fair
market value of the assets sold or otherwise disposed of (as determined by the
Board of Directors in good faith, whose determination shall be conclusive
evidence thereof and shall be evidenced by a resolution of the Board of
Directors set forth in an Officers' Certificate delivered to the Trustee) and
(ii) at least 75% of the consideration therefor received by the Company or such
Restricted Subsidiary is in the form of cash or Cash Equivalents other than in
the case where the Company or such Restricted Subsidiary is undertaking a
Permitted Asset Swap; provided that the amount of (x) any liabilities (as shown
on the Company's or such Restricted Subsidiary's most recent balance sheet), of
the Company or any Restricted Subsidiary (other than contingent liabilities and
liabilities that are by their terms subordinated to the Series B Notes or any
Guarantee thereof) that are assumed by the transferee of any such assets
pursuant to a customary agreement that releases the Company or such Restricted
Subsidiary from further liability and (y) any securities, notes or other
obligations received by the Company or any such Restricted Subsidiary from such
transferee that are 

                                       87
<PAGE>
 
converted within 15 days by the Company or such Restricted Subsidiary into cash
(to extent of the cash received) shall be deemed to be cash for purposes of this
provision.

     Within 360 days after the receipt of any Net Proceeds from an Asset Sale,
the Company or its Restricted Subsidiaries may, at its option, apply such Net
Proceeds (a) to permanently reduce Senior Debt, or (b) to the investment in, or
the making of a capital expenditure or the acquisition of, other property or
assets in each case used or useable in a Permitted Business, or Capital Stock of
any Person primarily engaged in a Permitted Business if, as a result of the
investment in or acquisition by the Company or any Restricted Subsidiary
thereof, such Person becomes a Restricted Subsidiary, or (c) a combination of
the uses described in clauses (a) and (b).  Pending the final application of any
such Net Proceeds, the Company or its Restricted Subsidiaries may temporarily
reduce Senior Debt or otherwise invest such Net Proceeds in any manner that is
not prohibited by the Indenture.  Any Net Proceeds from Asset Sales that are not
applied or invested as provided in the first sentence of this paragraph within
the 360-day period after receipt of such Net Proceeds will be deemed to
constitute "Excess Proceeds."  When the aggregate amount of Excess Proceeds
exceeds $10.0 million, the Company will be required to make an offer to all
Holders of Series B Notes and, to the extent required by the terms of any Pari
Passu Indebtedness to all holders of such Pari Passu Indebtedness (an "Asset
Sale Offer") to purchase the maximum principal amount of Series B Notes and any
such Pari Passu Indebtedness that may be purchased out of the Excess Proceeds,
at an offer price in cash in an amount equal to 100% of the principal amount
thereof plus accrued and unpaid interest and Liquidated Damages, if any, thereon
to the date of purchase, in accordance with the procedures set forth in the
Indenture or such Pari Passu Indebtedness, as applicable.  To the extent that
the aggregate principal amount of Series B Notes and any such Pari Passu
Indebtedness tendered pursuant to an Asset Sale Offer is less than the Excess
Proceeds, the Company or its Restricted Subsidiaries may use any remaining
Excess Proceeds for general corporate purposes. If the aggregate principal
amount of Series B Notes and any such Pari Passu Indebtedness surrendered by
holders thereof exceeds the amount of Excess Proceeds, the Trustee shall select
the Series B Notes to be purchased on a pro rata basis.  Upon completion of such
Asset Sale Offer, the amount of Excess Proceeds shall be reset at zero. The
Company's ability to repurchase the Series B Notes will be subject to the
covenants contained in the New Credit Facility or any additional or successor
bank facility.

SELECTION AND NOTICE

     If less than all of the Series B Notes are to be redeemed or repurchased in
an offer to purchase at any time, selection of Series B Notes for redemption or
repurchase will be made by the Trustee in compliance with the requirements of
the principal national securities exchange, if any, on which the Series B Notes
are listed, or, if the Series B Notes are not so listed, on a pro rata basis, by
lot or by such other method as the Trustee deems fair and appropriate; provided
that no Series B Notes of $1,000 or less shall be redeemed or repurchased in
part.  Notices of redemption may not be conditional.  Notices of redemption or
repurchase shall be mailed by first class mail at least 30 but not more than 60
days before the redemption date or repurchase date to each Holder of Series B
Notes to be redeemed or repurchased at its registered address.  If any Series B
Note is to be redeemed or repurchased in part only, the notice of redemption or
repurchase that relates to such Series B Note shall state the portion of the
principal amount thereof to be redeemed or repurchased.  A new Series B Note in
principal amount equal to the unredeemed or unrepurchased portion thereof will
be issued in the name of the Holder thereof upon cancellation of the original
Series B Note.  On and after the redemption or repurchase date, interest and
Liquidated Damages will cease to accrue on Series B Notes or portions of them
called for redemption or repurchase.

CERTAIN COVENANTS

     RESTRICTED PAYMENTS

     The Indenture will provide that the Company will not, and will not permit
any of its Restricted Subsidiaries to, directly or indirectly: (i) declare or
pay any dividend or make any other payment or distribution on account of the
Company's or any of its Restricted Subsidiaries' Equity Interests (including,
without limitation, any such dividend, distribution or other payment made as a
payment in connection with any merger or consolidation involving the Company),
other than dividends or distributions payable in Equity Interests (other than
Disqualified Stock) of the Company or dividends or distributions payable to the
Company or any Wholly Owned Subsidiary of the Company; (ii) purchase, redeem or
otherwise acquire or retire for value (including, without limitation, any such

                                       88
<PAGE>
 
purchase, redemption, or other acquisition or retirement for value made as a
payment in connection with any merger or consolidation involving the Company)
any Equity Interests of the Company or any Restricted Subsidiary (other than any
such Equity Interests owned by the Company or any Restricted Subsidiary of the
Company); (iii) make any principal payment on or with respect to, or purchase,
redeem, defease or otherwise acquire or retire for value any Indebtedness that
is subordinated to the Series B Notes, except a payment of principal at Stated
Maturity in the applicable amounts so required; or (iv) make any Restricted
Investment (all such payments and other actions set forth in clauses (i) through
(iv) above being collectively referred to as "Restricted Payments"), unless, at
the time of and immediately after giving effect to such Restricted Payment:

          (a) no Default or Event of Default shall have occurred and be
continuing or would occur as a consequence thereof; and

          (b) the Company would, at the time of such Restricted Payment and
after giving pro forma effect thereto as if such Restricted Payment had been
made at the beginning of the applicable four-quarter period, have been permitted
to incur at least $1.00 of additional Indebtedness pursuant to the Fixed Charge
Coverage Ratio test set forth in the first paragraph of the covenant described
below under the caption "--Incurrence of Indebtedness and Issuance of Preferred
Stock"; and

          (c) such Restricted Payment, together with the aggregate amount of all
other Restricted Payments made by the Company and its Restricted Subsidiaries
after the Issue Date (excluding Restricted Payments permitted by clauses (ii),
(iii), (v), (vi), (vii), (ix) and (x) of the next succeeding paragraph), is less
than the sum (without duplication) of (i) 50% of the Consolidated Net Income of
the Company for the period (taken as one accounting period) from the beginning
of the first fiscal quarter commencing after the Issue Date to the end of the
Company's most recently ended fiscal quarter for which internal financial
statements are available at the time of such Restricted Payment (or, if such
Consolidated Net Income for such period is a deficit, less 100% of such
deficit), plus (ii) 100% of the aggregate net cash proceeds received by the
Company from the issue or sale subsequent to the Issue Date of Equity Interests
of the Company (other than Disqualified Stock) or of Disqualified Stock or debt
securities of the Company that have been converted into or exchanged for such
Equity Interests (other than Equity Interests (or Disqualified Stock or
convertible debt securities) sold to a Restricted Subsidiary of the Company and
other than Disqualified Stock or convertible debt securities that have been
converted into Disqualified Stock), plus (iii) with respect to any Restricted
Investment that was made after the Issue Date (A) to the extent that such
Restricted Investment is sold for cash or otherwise liquidated or repaid for
cash, the amount of cash proceeds received with respect to such Restricted
Investments and (B), without duplication of any amount included in Consolidated
Net Income, 100% of any cash dividends or other cash distributions received in
respect of such Restricted Investment, plus (iv) to the extent not otherwise
included in clause (iii) above, 100% of the cash proceeds realized upon the sale
of any Unrestricted Subsidiary (less the amount of any reserve established for
purchase price adjustments and less the maximum amount of any indemnification or
similar contingent obligation for the benefit of the purchaser, any of its
Affiliates or any other third party in such sale, in each case as adjusted for
any permanent reduction in any such amount on or after the date of such sale,
other than by virtue of a payment made to such Person following the Issue Date),
plus (v) upon the redesignation of an Unrestricted Subsidiary as a Restricted
Subsidiary, the lesser of (x) the fair market value of such Subsidiary or (y)
the aggregate amount of all Investments made in such Subsidiary subsequent to
the Issue Date by the Company and its Restricted Subsidiaries, plus (vi) $15.0
million.

     The foregoing provisions will not prohibit:

          (i)  the payment of any dividend within 60 days after the date of
declaration thereof, if at said date of declaration such payment would have
complied with the provisions of the Indenture;

          (ii) the redemption, repurchase, retirement, defeasance or other
acquisition of any subordinated Indebtedness or Equity Interests of the Company
or any Restricted Subsidiary in exchange for, or in an amount not in excess of
the net cash proceeds of the substantially concurrent sale (other than to a
Restricted Subsidiary of the Company) of, other Equity Interests of the Company
(other than any Disqualified Stock); provided that the amount of any such net
cash proceeds that are utilized for any such redemption, repurchase, retirement,
defeasance or other acquisition, and any Net Income resulting therefrom, shall
be excluded from clauses (c)(i) and (c)(ii) of the preceding paragraph;

                                       89
<PAGE>
 
          (iii) the defeasance, redemption, repurchase, retirement or other
acquisition of subordinated Indebtedness in exchange for, or in an amount not in
excess of the net cash proceeds from, an incurrence of Permitted Refinancing
Indebtedness;

          (iv)  so long as no Default or Event of Default shall have occurred
and is continuing, the repurchase, redemption or other acquisition or retirement
for value of any Equity Interests of the Company, Holding or any Restricted
Subsidiary of the Company (including Restricted Payments to any shareholder of
the Company in order to permit such shareholder (directly or indirectly) to
repurchase, redeem or otherwise acquire Equity Interests in Holding), held by
any member of the Company's (or any of its subsidiaries') management, employees,
directors or consultants pursuant to any management, employee, director or
consultant equity subscription agreement or stock option agreement; provided
that the aggregate price paid for all such repurchased, redeemed, acquired or
retired Equity Interests shall not exceed the sum of (A) $3.0 million and (B)
the aggregate cash proceeds received by the Company from any issuance of Equity
Interests by Holding or the Company to members of management, employees,
directors or consultants of the Company and its subsidiaries (provided that the
cash proceeds referred to in this clause (B) shall be excluded from clause
(c)(ii) of the preceding paragraph); provided, further, that Management Series B
Notes may be forgiven or returned without regard to the limitation set forth
above and the forgiveness or return thereof shall not be treated as Restricted
Payments for purposes of determining compliance with such limitation;

          (v)   the payment of any dividend (or the making of a similar
distribution or redemption) by a Restricted Subsidiary of the Company to the
holders of its common Equity Interests on a pro rata basis;

          (vi)  payments (A) required to be made under the Tax Sharing Agreement
or (B) distributions made by the Company on the date of the Indenture, the
proceeds of which are utilized solely to consummate the Recapitalization;

          (vii) the payment of dividends or the making of loans or advances
by the Company to Holding in an aggregate amount not to exceed $1.75 million in
any fiscal year for costs and expenses incurred by Holding in its capacity as a
holding company or for services rendered by Holding on behalf of the Company;

         (viii)  so long as no Default or Event of Default has occurred and
is continuing, the declaration and payment of dividends to holders of any class
or series of Disqualified Stock of the Company or any Restricted Subsidiary
issued after the date of the Indenture in accordance with the covenant described
below under the caption "--Incurrence of Indebtedness and Issuance of Preferred
Stock";

          (ix)  so long as (A) no Default or Event of Default has occurred and
is continuing and (B) immediately before and immediately after giving effect
thereto, the Company would have been permitted to incur at least $1.00 of
additional Indebtedness pursuant to the Fixed Charge Coverage Ratio test set
forth in clause (i) under the caption "--Incurrence of Indebtedness and Issuance
of Preferred Stock", from and after the Issue Date, payments of cash dividends
to Holding in an amount sufficient to enable Holding to make payments of
interest required to be made in respect of the Holding Senior Discount
Debentures in accordance with the terms thereof in effect on the date of the
Indenture, provided such interest payments are made with the proceeds of such
dividends; and

          (x)   the purchase or redemption of subordinated indebtedness pursuant
to a change of control of provision contained in the indenture or other
governing instrument relating thereto; provided, however, that (A) no offer or
purchase obligation may be triggered in respect of such Indebtedness unless a
corresponding obligation also arises for the Series B Notes and (B) in all
events, no repurchase or redemption of such Indebtedness may be consummated
unless and until the Company shall have satisfied all repurchase obligations
with respect to any required purchase offer made with respect to the Series B
Notes.

     The Board of Directors may designate any Restricted Subsidiary to be an
Unrestricted Subsidiary if such designation would not cause a Default or an
Event of Default.  For purposes of making such determination, all outstanding
Investments by the Company and its Restricted Subsidiaries (except to the extent
repaid in cash) in the Subsidiary so designated will be deemed to be Restricted
Payments at the time of such designation and will reduce 

                                       90
<PAGE>
 
the amount available for Restricted Payments under the first paragraph of this
covenant. All such outstanding Investments will be deemed to constitute
Investments in an amount equal to the greater of (i) the net book value of such
Investments at the time of such designation and (ii) the fair market value of
such Investments at the time of such designation. Such designation will only be
permitted if such Restricted Payment would be permitted at such time and if such
Restricted Subsidiary otherwise meets the definition of an Unrestricted
Subsidiary.

     The amount of all Restricted Payments (other than cash) shall be the fair
market value on the date of the Restricted Payment of the asset(s) or securities
proposed to be transferred or issued by the Company or such Restricted
Subsidiary, as the case may be, pursuant to the Restricted Payment.  The fair
market value of any non-cash Restricted Payment shall be determined by the Board
of Directors whose resolution with respect thereto shall be delivered to the
Trustee, such determination to be based upon a fairness opinion or appraisal
issued by an accounting, appraisal or investment banking firm of national
standing if such fair market value exceeds $10.0 million.  Not later than the
date of making any Restricted Payment, the Company shall deliver to the Trustee
an Officers' Certificate stating that such Restricted Payment is permitted and
setting forth the basis upon which the calculations required by this covenant
were computed, together with a copy of any fairness opinion or appraisal, if
any, required by the Indenture.

     INCURRENCE OF INDEBTEDNESS AND ISSUANCE OF PREFERRED STOCK

     The Indenture will provide that the Company will not, and will not permit
any of its Restricted Subsidiaries to, directly or indirectly, create, incur,
issue, assume, guarantee or otherwise become directly or indirectly liable,
contingently or otherwise, with respect to (collectively, "incur") any
Indebtedness (including Acquired Debt) and that the Company will not issue any
Disqualified Stock and will not permit any of its Restricted Subsidiaries to
issue any shares of preferred stock or Disqualified Stock other than to the
Company or another Restricted Subsidiary; provided, however, that the Company or
any of its Restricted Subsidiaries may incur Indebtedness (including Acquired
Debt) or issue shares of Disqualified Stock if (i) the Fixed Charge Coverage
Ratio for the Company's most recently ended four full fiscal quarters for which
internal financial statements are available immediately preceding the date on
which such additional Indebtedness is incurred or such Disqualified Stock is
issued would have been at least 2.0 to 1.0 commencing on the Issue Date and at
any time thereafter, determined on a pro forma basis (including a pro forma
application of the net proceeds therefrom), as if the additional Indebtedness
had been incurred, or the Disqualified Stock had been issued or in the case of
any Restricted Subsidiary, such preferred stock had been issued, as the case may
be, at the beginning of such four-quarter period and (ii) no Default or Event of
Default will have occurred or be continuing or would occur as a consequence
thereof.

     The provisions of the first paragraph of this covenant will not apply to
the incurrence of any of the following items of Indebtedness (collectively,
"Permitted Debt"):

          (i) the incurrence by the Company and the Restricted Subsidiaries of
Indebtedness under the Credit Facilities and any Guarantees thereof; provided
that the aggregate principal amount of all Indebtedness (with letters of credit
being deemed to have a principal amount equal to the maximum potential liability
of the Company and the Restricted Subsidiaries for reimbursement of drawings
that may be made thereunder) outstanding under all Credit Facilities after
giving effect to such incurrence, including all Indebtedness incurred to refund,
refinance or replace any Indebtedness incurred pursuant to this clause (i), does
not exceed at any time (A) with respect to the term loan portion of such Credit
Facilities, $125 million in an aggregate principal amount and (B) with respect
to the revolving credit facility and deferred term loan portion of such Credit
Facilities, an aggregate principal amount equal to the greater of fifty percent
of the amount of inventory shown on the consolidated balance sheet of the
Company for the then most recently ended fiscal quarter and $250 million less,
in the case of clause (A) or (B), the aggregate principal of all principal
payments thereunder constituting permanent reductions of such Indebtedness
pursuant to such Credit Facilities or in accordance with the covenant described
under "--Repurchase at the Option of Holders--Asset Sales;"

         (ii) the incurrence by the Company and the Guarantors of Indebtedness
represented by the Series B Notes and the Subsidiary Guarantees;

                                       91
<PAGE>
 
        (iii) the incurrence by the Company or any of its Restricted
Subsidiaries of Indebtedness represented by Capital Lease Obligations, mortgage
financings or other obligations, in each case incurred for the purpose of
financing all or any part of the acquisition cost or cost of construction,
remodeling or improvements of assets or property used in the business of the
Company or any Restricted Subsidiary, in an aggregate principal amount not to
exceed $25.0 million at any time outstanding;

         (iv) other Indebtedness of the Company and its Restricted Subsidiaries
outstanding on the Issue Date;

          (v) the incurrence by the Company or any of its Restricted
Subsidiaries of Permitted Refinancing Indebtedness in exchange for, or the net
proceeds of which are used to refund, refinance or replace Indebtedness (other
than intercompany Indebtedness) that was permitted by the Indenture to exist or
be incurred;

         (vi) the incurrence by the Company or any of its Restricted
Subsidiaries of intercompany Indebtedness between or among the Company and any
of its Wholly Owned Subsidiaries or between or among any Wholly Owned
Subsidiaries; provided that (A) any subsequent issuance or transfer of Equity
Interests that results in any such Indebtedness being held by a Person other
than a Wholly Owned Subsidiary and (B) any sale or other transfer of any such
Indebtedness to a Person that is not either the Company or a Wholly Owned
Subsidiary will be deemed, in each case, to constitute an incurrence of such
Indebtedness by the Company or such Restricted Subsidiary, as the case may be;

        (vii) the incurrence by the Company or any Restricted Subsidiary of
Hedging Obligations that are incurred for the purpose of fixing or hedging (i)
interest rate risk with respect to any floating rate Indebtedness that is
permitted by the terms of the Indenture to be outstanding or (ii) the value of
foreign currencies purchased or received by the Company or any Restricted
Subsidiary in the ordinary course of business;

        (viii) Indebtedness incurred in respect of workers' compensation claims,
self-insurance obligations, performance, surety and similar bonds and completion
guarantees provided by the Company or any Restricted Subsidiary in the ordinary
course of business;

          (ix) Indebtedness arising from guarantees of Indebtedness of the
Company or any Restricted Subsidiary or the agreements of the Company or a
Restricted Subsidiary providing for indemnification, adjustment of purchase
price or similar obligations, in each case, incurred or assumed in connection
with the disposition of any business, assets or Capital Stock of a Restricted
Subsidiary, or other guarantees of Indebtedness incurred by any person acquiring
all or any portion of such business, assets or Capital Stock of a Restricted
Subsidiary for the purpose of financing such acquisition, provided that the
maximum aggregate liability in respect of all such Indebtedness shall at no time
exceed 25% of the gross proceeds (with proceeds other than cash or Cash
Equivalents being valued at the fair market value thereof as determined by the
Board of Directors of the Company in good faith) actually received by the
Company and its Restricted Subsidiaries in connection with such disposition;

          (x) the guarantee by the Company or any of the Restricted Subsidiaries
of Indebtedness of the Company or a Restricted Subsidiary that was permitted to
be incurred by another provision of this covenant;

          (xi) the incurrence by the Company or any of its Restricted
Subsidiaries of Acquired Debt in an aggregate principal amount at any time
outstanding not to exceed $10.0 million;

        (xii)  Indebtedness incurred in connection with a Qualified Receivables
Transaction except to the extent that such Indebtedness is recourse to the
Company or any other Restricted Subsidiary of the Company; and

        (xiii) the incurrence by the Company or any Restricted Subsidiary of
additional Indebtedness in an aggregate principal amount (or accreted value, as
applicable) at any time outstanding, including all Indebtedness incurred to
refund, refinance or replace any Indebtedness incurred pursuant to this clause
(xiii), not to exceed $25.0 million.

                                       92
<PAGE>
 
     For purposes of determining compliance with this covenant, in the event
that an item of Indebtedness meets the criteria of more than one of the
categories of Permitted Debt described in clauses (i) through (xiii) above or is
entitled to be incurred pursuant to the first paragraph of this covenant, the
Company shall, in its sole discretion, classify such item of Indebtedness in any
manner that complies with this covenant and such item of Indebtedness will be
treated as having been incurred pursuant to only one of such clauses or pursuant
to the first paragraph hereof.  Accrual of interest, the accretion of accreted
value and the payment of interest in the form of additional Indebtedness will
not be deemed to be an incurrence of Indebtedness for purposes of this covenant.

Liens

     The Indenture will provide that the Company will not, and will not permit
any of its Restricted Subsidiaries to, directly or indirectly, create, incur,
assume or suffer to exist any Lien on any asset now owned or hereafter acquired,
or any income or profits therefrom or assign or convey any right to receive
income therefrom for purposes of securing Indebtedness, except Permitted Liens,
unless the Obligations due under the Indenture and the Series B Notes are
secured by a Lien on such property, assets or proceeds on an equal and ratable
basis (or on a senior basis, in the case of Indebtedness subordinate in right of
payment to the Series B Notes), with the Obligations so secured, so long as such
Obligations are secured.

Dividend and Other Payment Restrictions Affecting Restricted Subsidiaries

     The Indenture will provide that the Company will not, and will not permit
any of its Restricted Subsidiaries to, directly or indirectly, create or
otherwise cause or suffer to exist or become effective any encumbrance or
restriction on the ability of any Restricted Subsidiary to (i)(a) pay dividends
or make any other distributions to the Company or any of its Restricted
Subsidiaries (1) on its Capital Stock or (2) with respect to any other interest
or participation in, or measured by, its profits, or (b) pay any Indebtedness
owed to the Company or any of its Restricted Subsidiaries, (ii) make loans or
advances to the Company or any of its Restricted Subsidiaries or (iii) transfer
any of its properties or assets to the Company or any of its Restricted
Subsidiaries, except for such encumbrances or restrictions existing under or by
reason of (a) the New Credit Facility, (b) the Indenture and the Series B Notes,
(c) applicable law or any applicable rule, regulation or order, (d) any
agreement or instrument governing Indebtedness or Capital Stock of a Person
acquired by the Company or any of its Restricted Subsidiaries as in effect at
the time of such acquisition (except to the extent such agreement or instrument
was created or entered into in connection with or in contemplation of such
acquisition), which encumbrance or restriction is not applicable to any Person,
or the properties or assets of any Person, other than the Person, or the
property or assets of the Person, so acquired, (e) by reason of customary non-
assignment provisions in leases, licenses, encumbrances, contracts or similar
assets entered into or acquired in the ordinary course of business and
consistent with industry practices, (f) purchase money obligations for property
acquired in the ordinary course of business that impose restrictions of the
nature described in clause (e) above on the property so acquired, (g) Permitted
Refinancing Indebtedness, provided that the restrictions contained in the
agreements governing such Permitted Refinancing Indebtedness are no more
restrictive than those contained in the agreements governing the Indebtedness
being refinanced, (h) contracts for the sale of assets containing customary
restrictions with respect to a Restricted Subsidiary pursuant to an agreement
that has been entered into for the sale or disposition of all or substantially
all of the Capital Stock or assets of such Restricted Subsidiary and (i)
customary restrictions in security agreements or mortgages securing Indebtedness
of the Company or a Restricted Subsidiary to the extent such restrictions
restrict the transfer of the property subject to such security agreements and
mortgages.

Limitation on the Sale or Issuance of Capital Stock of Restricted Subsidiaries

     The Indenture will provide that the Company will not, and will not permit
any of its Restricted Subsidiaries to, directly or indirectly, transfer, convey,
lease, sell or otherwise dispose of any shares (other than directors' qualifying
shares) of Capital Stock of a Restricted Subsidiary to any Person, except (i) to
the Company or a Wholly Owned Subsidiary or (ii) in a transfer, conveyance,
lease, sale or other disposition of all the Capital Stock of such Restricted
Subsidiary owned by the Company or another Restricted Subsidiary; provided, that
in connection with any such transfer, conveyance, lease, sale or other
disposition of Capital Stock the Company or any such Restricted Subsidiary
complies with the covenant described under "--Repurchase at the Option of
Holders--Asset Sales"; provided, further that the foregoing shall not restrict
(a) any Lien on Capital Stock of a Restricted Subsidiary that 

                                       93
<PAGE>
 
is not otherwise prohibited under the Indenture or (b) any transfer, sale or
other disposition of Capital Stock pursuant to a foreclosure of any such Lien or
similar exercise of remedies in respect thereof.

Merger, Consolidation or Sale of Assets

     The Indenture will provide that the Company may not consolidate or merge
with or into (whether or not the Company is the surviving corporation), or sell,
assign, transfer, lease, convey or otherwise dispose of all or substantially all
of its properties or assets in one or more related transactions, to another
Person unless (i) the Company is the surviving corporation or the Person formed
by or surviving any such consolidation or merger (if other than the Company) or
to which such sale, assignment, transfer, lease, conveyance or other disposition
shall have been made is a corporation or limited liability company organized or
existing under the laws of the United States, any state thereof or the District
of Columbia; (ii) the Person formed by or surviving any such consolidation or
merger (if other than the Company) or the Person to which such sale, assignment,
transfer, lease, conveyance or other disposition shall have been made assumes
all the obligations of the Company under the Series B Notes and the Indenture
pursuant to a supplemental indenture in a form reasonably satisfactory to the
Trustee; (iii) immediately prior to and immediately after such transaction no
Default or Event of Default exists; and (iv) except in the case of a merger of
the Company with or into a Wholly Owned Subsidiary of the Company, the Company
or the entity or Person formed by or surviving any such consolidation or merger
(if other than the Company), or to which such sale, assignment, transfer, lease,
conveyance or other disposition shall have been made will at the time of such
transaction and after giving pro forma effect thereto as if such transaction had
occurred at the beginning of the applicable four-quarter period, be permitted to
incur at least $1.00 of additional Indebtedness pursuant to the Fixed Charge
Coverage Ratio test set forth in the first paragraph of the covenant described
above under the caption "--Incurrence of Indebtedness and Issuance of Preferred
Stock".  For purposes of this covenant, the sale, lease, conveyance, assignment,
transfer, or other disposition of all or substantially all of the properties and
assets of one or more Subsidiaries of the Company, which properties and assets,
if held by the Company instead of such Subsidiaries, would constitute all or
substantially all of the properties and assets of the Company on a consolidated
basis, shall be deemed to be the transfer of all or substantially all of the
properties and assets of the Company.  The foregoing clause (iv) will not
prohibit (a) a merger between the Company and a Wholly Owned Subsidiary of
Holding created for the purpose of holding the Capital Stock of the Company, (b)
a merger between the Company and a Wholly Owned Subsidiary of the Company or (c)
a merger between the Company and an Affiliate incorporated solely for the
purpose of reincorporating the Company in another State of United States so long
as, in the case of each clause (a), (b) and (c), the amount of Indebtedness of
the Company and its Restricted Subsidiaries is not increased thereby.

Transactions with Affiliates

     The Indenture will provide that the Company will not, and will not permit
any of its Restricted Subsidiaries to, make any payment to or Investment in, or
sell, lease, transfer or otherwise dispose of any of its properties or assets
to, or purchase any property or assets from, or enter into or make or amend any
transaction, contract, agreement, understanding, loan, advance or guarantee
with, or for the benefit of, any Affiliate (each of the foregoing, an "Affiliate
Transaction"), unless (i) the terms of such Affiliate Transaction are fair and
reasonable to the Company or such Restricted Subsidiary, as the case may be, and
are at least as favorable as the terms which could be obtained by the Company or
such Restricted Subsidiary, as the case may be, in a comparable transaction made
on an arm's-length basis between unaffiliated parties and (ii) the Company
delivers to the Trustee (a) with respect to any Affiliate Transaction or series
of related Affiliate Transactions involving aggregate consideration in excess of
$2.0 million, a resolution of the Board of Directors set forth in an Officers'
Certificate certifying that such Affiliate Transaction complies with clause (i)
above and that such Affiliate Transaction has been approved by a majority of the
disinterested members of the Board of Directors and (b) with respect to any
Affiliate Transaction or series of related Affiliate Transactions involving
aggregate consideration in excess of $10.0 million, an opinion as to the
fairness to the Holders of such Affiliate Transaction from a financial point of
view issued by an accounting, appraisal or investment banking firm of national
standing; provided that the following shall not be deemed Affiliate
Transactions: (v) certain leases and other arrangements of the Company in effect
on the Issue Date and specified in a Schedule to the Indenture, (w) any
employment agreements, stock option or other compensation agreements or plans
(and the payment of amounts or the issuance of securities thereunder) and other
reasonable fees, compensation, benefits and indemnities paid or entered into by
the Company or any of its Restricted Subsidiaries 

                                       94
<PAGE>
 
in the ordinary course of business of the Company or such Restricted Subsidiary
to or with the officers, directors or employees of the Company or its Restricted
Subsidiaries, (x) transactions between or among the Company and/or its
Restricted Subsidiaries, (y) Restricted Payments (other than Restricted
Investments) that are permitted by the provisions of the Indenture described
above under the caption "--Restricted Payments" and (z) sales of Capital Stock
(other than Disqualified Stock) of the Company, when such sales are exclusively
for cash.

     SENIOR SUBORDINATED DEBT

     The Indenture will provide that (i) the Company will not incur, create,
issue, assume, guarantee or otherwise become liable for any Indebtedness that is
subordinate or junior in right of payment to any Senior Debt and senior in any
respect in right of payment to the Series B Notes, and (ii) no Guarantor will
incur, create, issue, assume, guarantee or otherwise become liable for any
Indebtedness that is subordinate or junior in right of payment to Senior Debt of
such Guarantor and senior in any respect in right of payment to such Guarantor's
Subsidiary Guarantee.  For purposes of this covenant, Indebtedness is deemed to
be senior in right of payment to the Series B Notes or the Guarantees, as the
case may be, if it is not explicitly subordinated in right of payment to Senior
Debt at least to the same extent as the Series B Notes and the Guarantees, as
the case may be, are subordinated to such Senior Debt.

     BUSINESS ACTIVITIES

     The Indenture will provide that the Company will not, and will not permit
any Restricted Subsidiary to, directly or indirectly, engage to a substantial
extent in any business activity other than a Permitted Business.

     ADDITIONAL SUBSIDIARY GUARANTEES

     The Indenture will provide that the Company will not permit any Restricted
Subsidiary to guarantee the payment of any Indebtedness of the Company or any
Indebtedness of any other Restricted Subsidiary (in each case, the "Guaranteed
Debt"), unless (i) if such Restricted Subsidiary is not a Guarantor, such
Restricted Subsidiary simultaneously executes and delivers a supplemental
indenture to the Indenture providing for a Subsidiary Guarantee of payment of
the Series B Notes by such Restricted Subsidiary, (ii) if the Series B Notes or
the Subsidiary Guarantee (if any) of such Restricted Subsidiary are subordinated
in right of payment to the Guaranteed Debt, the Subsidiary Guarantee under the
supplemental indenture shall be subordinated to such Restricted Subsidiary's
guarantee with respect to the Guaranteed Debt substantially to the same extent
as the Series B Notes or the Subsidiary Guarantee are subordinated to the
Guaranteed Debt under the Indenture, (iii) if the Guaranteed Debt is by its
express terms subordinated in right of payment to the Series B Notes or the
Subsidiary Guarantee (if any) of such Restricted Subsidiary, any such guarantee
of such Restricted Subsidiary with respect to the Guaranteed Debt shall be
subordinated in right of payment to such Restricted Subsidiary's Subsidiary
Guarantee with respect to the Series B Notes substantially to the same extent as
the Guaranteed Debt is subordinated to the Series B Notes or the Subsidiary
Guarantee (if any) of such Restricted Subsidiary, (iv) such Restricted
Subsidiary subordinates rights of reimbursement, indemnity or subrogation or any
other rights against the Company or any other Restricted Subsidiary as a result
of any payment by such Restricted Subsidiary under its Subsidiary Guarantee to
its obligation under its Subsidiary Guarantee, and (v) such Restricted
Subsidiary shall deliver to the Trustee an opinion of counsel to the effect that
(A) such Subsidiary Guarantee of the Series B Notes has been duly authorized,
executed and delivered, and (B) such Subsidiary Guarantee of the Series B Notes
constitutes a valid, binding and enforceable obligation of such Restricted
Subsidiary, except insofar as enforcement thereof may be limited by bankruptcy,
insolvency or similar laws (including, without limitation, all laws relating to
fraudulent transfers) and except insofar as enforcement thereof is subject to
general principles of equity.

     REPORTS

     The Indenture will provide that, whether or not required by the rules and
regulations of the Securities and Exchange Commission (the "Commission"), so
long as any Series B Notes are outstanding, the Company will furnish to the
Holders of Series B Notes (i) all quarterly and annual financial information
that would be required to be contained in a filing with the Commission on Forms
10-Q and 10-K if the Company were required to file such Forms, including a
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" 

                                       95
<PAGE>
 
that describes the financial condition and results of operations of the Company
and its consolidated Subsidiaries and, with respect to the annual information
only, a report thereon by the Company's certified independent accountants and
(ii) all current reports that would be required to be filed with the Commission
on Form 8-K if the Company were required to file such reports, in each case
within the time periods set forth in the Commission's rules and regulations. In
addition, whether or not required by the rules and regulations of the
Commission, at any time after the consummation of the Exchange Offer
contemplated by the Registration Rights Agreement, the Company will file a copy
of all such information and reports with the Commission for public availability
within the time periods set forth in the Commission's rules and regulations
(unless the Commission will not accept such a filing) and make such information
available to securities analysts and prospective investors upon request. In
addition, at all times that the Commission does not accept the filings provided
for in the preceding sentence, the Company and the Guarantors have agreed that,
for so long as any Series B Notes remain outstanding, they will furnish to the
Holders and to securities analysts and prospective investors, upon their
request, the information required to be delivered pursuant to Rule 144A(d)(4)
under the Securities Act.

EVENTS OF DEFAULT AND REMEDIES

     The Indenture will provide that each of the following constitutes an Event
of Default: (i) default for 30 days in the payment when due of interest on, or
Liquidated Damages, if any, with respect to, the Series B Notes (whether or not
prohibited by the subordination provisions of the Indenture); (ii) default in
payment when due of the principal of or premium, if any, on the Series B Notes
(whether or not prohibited by the subordination provisions of the Indenture);
(iii) failure by the Company or any of its Restricted Subsidiaries for 30 days
after notice by the Trustee or by the Holders of at least 25% in principal
amount of Series B Notes then outstanding to comply with the provisions
described under the captions "--Repurchase at the Option of Holders--Change of
Control" or "--Asset Sales," or "--Certain Covenants--Restricted Payments" or 
"--Incurrence of Indebtedness and Issuance of Preferred Stock;" (iv) failure by
the Company or any of its Restricted Subsidiaries for 60 days after notice by
the Trustee or by the Holders of at least 25% in principal amount of Series B
Notes then outstanding to comply with any of its other agreements in the
Indenture or the Series B Notes; (v) default under any mortgage, indenture or
instrument under which there may be issued or by which there may be secured or
evidenced any Indebtedness for money borrowed by the Company or any of its
Restricted Subsidiaries (or the payment of which is guaranteed by the Company or
any of its Restricted Subsidiaries) whether such Indebtedness or guarantee now
exists, or is created after the date of the Indenture, which default (a) is
caused by a failure to pay principal of or premium, if any, or interest on such
Indebtedness at final maturity (a "Payment Default") or (b) results in the
acceleration of such Indebtedness prior to its stated maturity and, in each
case, the principal amount of any such Indebtedness, together with the principal
amount of any other such Indebtedness under which there has been a Payment
Default or the maturity of which has been so accelerated, aggregates $20.0
million or more in the case of clause (a) or (b); (vi) failure by the Company or
any of its Restricted Subsidiaries to pay final judgments aggregating in excess
of $20.0 million (net of any amounts with respect to which a reputable and
creditworthy insurance company has acknowledged liability in writing), which
judgments are not paid, discharged or stayed for a period of 60 days; (vii) the
Subsidiary Guarantee of a Significant Subsidiary shall be held in any judicial
proceeding to be unenforceable or invalid or, except as permitted by the
Indenture, shall cease for any reason to be in full force and effect or any
Guarantor that is a Significant Subsidiary, or any Person acting on behalf of
any Guarantor that is a Significant Subsidiary, shall deny or disaffirm its
obligations under its Subsidiary Guarantee; and (viii) certain events of
bankruptcy or insolvency with respect to the Company or any of its Significant
Subsidiaries.

     If any Event of Default occurs and is continuing, the Trustee or the
Holders of at least 25% in principal amount of the then outstanding Series B
Notes may declare all the Series B Notes to be due and payable immediately.
Notwithstanding the foregoing, in the case of an Event of Default arising from
certain events of bankruptcy or insolvency, with respect to the Company, all
outstanding Series B Notes will become due and payable without further action or
notice.  Holders of the Series B Notes may not enforce the Indenture or the
Series B Notes except as provided in the Indenture.  Subject to certain
limitations, Holders of a majority in principal amount of the then outstanding
Series B Notes may direct the Trustee in its exercise of any trust or power.
The Trustee may withhold from Holders of the Series B Notes notice of any
continuing Default or Event of Default (except a Default or Event of Default
relating to the payment of principal or interest) if it determines that
withholding notice is in their interest.  In the event of a declaration of
acceleration of the Series B Notes because an Event of Default has occurred and
is continuing as a result of the acceleration of any Indebtedness described in
clause (v) of the preceding paragraph, the declaration of acceleration of the
Series B Notes shall be automatically annulled if the holders of any
Indebtedness described in clause (v) of the preceding 

                                       96
<PAGE>
 
paragraph have rescinded the declaration of acceleration in respect of such
Indebtedness within 30 days of the date of such declaration and if (a) the
annulment of the acceleration of Series B Notes would not conflict with any
judgment or decree of a court of competent jurisdiction and (b) all existing
Events of Default, except nonpayment of principal or interest on the Series B
Notes that became due solely because of the acceleration of the Series B Notes,
have been cured or waived.

     The Holders of a majority in aggregate principal amount of the Series B
Notes then outstanding by notice to the Trustee may on behalf of the Holders of
all of the Series B Notes waive any existing Default or Event of Default and its
consequences under the Indenture except a continuing Default or Event of Default
in the payment of interest on, or the principal of, the Series B Notes.

     The Company is required to deliver to the Trustee annually a statement
regarding compliance with the Indenture, and the Company is required upon
becoming aware of any Default or Event of Default to deliver to the Trustee a
statement specifying such Default or Event of Default.

NO PERSONAL LIABILITY OF DIRECTORS, OFFICERS, EMPLOYEES AND STOCKHOLDERS

     No director, officer, employee, incorporator or stockholder of the Company,
as such, shall have any liability for any obligations of the Company under the
Series B Notes, the Indenture or the Subsidiary Guarantees or for any claim
based on, in respect of, or by reason of, such obligations or their creation.
Each Holder of Series B Notes, by accepting a Series B Note, waives and releases
all such liability.  The waiver and release are part of the consideration for
issuance of the Series B Notes.  Such waiver may not be effective to waive
liabilities under the federal securities laws and it is the view of the
Commission that such a waiver is against public policy.

LEGAL DEFEASANCE AND COVENANT DEFEASANCE

     The Indenture will provide that the Company may, at its option and at any
time, elect to have all of its obligations and the obligations of the Guarantors
discharged with respect to the outstanding Series B Notes ("Legal Defeasance")
except for (i) the rights of Holders of outstanding Series B Notes to receive
payments in respect of the principal of, premium, if any, and interest and
Liquidated Damages on such Series B Notes when such payments are due from the
trust referred to below, (ii) the Company's obligations with respect to the
Series B Notes concerning issuing temporary Series B Notes, registration of
Series B Notes, mutilated, destroyed, lost or stolen Series B Notes and the
maintenance of an office or agency for payment and money for security payments
held in trust, (iii) the rights, powers, trusts, duties and immunities of the
Trustee, and the Company's obligations in connection therewith and (iv) the
Legal Defeasance provisions of the Indenture.  In addition, the Company may, at
its option and at any time, elect to have the obligations of the Company
released with respect to certain covenants that are described in the Indenture
("Covenant Defeasance") and thereafter any omission to comply with such
obligations shall not constitute a Default or Event of Default with respect to
the Series B Notes.  In the event Covenant Defeasance occurs, certain events
(not including non-payment, bankruptcy, receivership, rehabilitation and
insolvency events) described under "--Events of Default and Remedies" will no
longer constitute an Event of Default with respect to the Series B Notes.

     In order to exercise either Legal Defeasance or Covenant Defeasance, (i)
the Company must irrevocably deposit with the Trustee, in trust, for the benefit
of the Holders of the Series B Notes, cash in U.S. dollars, non-callable
Government Securities, or a combination thereof, in such amounts as will be
sufficient, in the opinion of a nationally recognized firm of independent public
accountants, to pay the principal of, premium, if any, and interest and
Liquidated Damages on the outstanding Series B Notes on the stated maturity or
on the applicable redemption date, as the case may be, and the Company must
specify whether the Series B Notes are being defeased to maturity or to a
particular redemption date; (ii) in the case of Legal Defeasance, the Company
shall have delivered to the Trustee an opinion of counsel in the United States
reasonably acceptable to the Trustee confirming that (A) the Company has
received from, or there has been published by, the Internal Revenue Service a
ruling or (B) since the date of the Indenture, there has been a change in the
applicable federal income tax law, in either case to the effect that, and based
thereon such opinion of counsel shall confirm that, subject to customary
assumptions and exclusions, the Holders of the outstanding Series B Notes will
not recognize income, gain or loss for federal income tax 

                                       97
<PAGE>
 
purposes as a result of such Legal Defeasance and will be subject to federal
income tax on the same amounts, in the same manner and at the same times as
would have been the case if such Legal Defeasance had not occurred; (iii) in the
case of Covenant Defeasance, the Company shall have delivered to the Trustee an
opinion of counsel in the United States reasonably acceptable to the Trustee
confirming that, subject to customary assumptions and exclusions, the Holders of
the outstanding Series B Notes will not recognize income, gain or loss for
federal income tax purposes as a result of such Covenant Defeasance and will be
subject to federal income tax on the same amounts, in the same manner and at the
same times as would have been the case if such Covenant Defeasance had not
occurred; (iv) no Default or Event of Default shall have occurred and be
continuing on the date of such deposit (other than a Default or Event of Default
resulting from the financing of amounts to be applied to such deposit) or
insofar as Events of Default from bankruptcy or insolvency events are concerned,
at any time in the period ending on the 91st day after the date of deposit; (v)
such Legal Defeasance or Covenant Defeasance will not result in a breach or
violation of, or constitute a default under any material agreement or instrument
(other than the Indenture) to which the Company or any of its Subsidiaries is a
party or by which the Company or any of its Subsidiaries is bound; (vi) the
Company shall have delivered to the Trustee an opinion of counsel to the effect
that, subject to customary assumptions and exclusions (which assumptions and
exclusions shall not relate to the operation of Section 547 of the United States
Bankruptcy Code or any analogous New York State law provision), after the 91st
day following the deposit, the trust funds will not be subject to the effect of
any applicable bankruptcy, insolvency, reorganization or similar laws affecting
creditors' rights generally; (vii) the Company shall have delivered to the
Trustee an Officers' Certificate stating that the deposit was not made by the
Company with the intent of preferring the Holders of Series B Notes over the
other creditors of the Company with the intent of defeating, hindering, delaying
or defrauding creditors of the Company or others; and (viii) the Company shall
have delivered to the Trustee an Officers' Certificate and an opinion of
counsel, each stating that all conditions precedent provided for relating to the
Legal Defeasance or the Covenant Defeasance have been complied with.

TRANSFER AND EXCHANGE

     A Holder may transfer or exchange Series B Notes in accordance with the
Indenture.  The Registrar and the Trustee may require a Holder, among other
things, to furnish appropriate endorsements and transfer documents and the
Company may require a Holder to pay any taxes and fees required by law or
permitted by the Indenture. The Company is not required to transfer or exchange
any Series B Note selected for redemption.  Also, the Company is not required to
transfer or exchange any Series B Note for a period of 15 days before a
selection of Series B Notes to be redeemed.

     The registered Holder of a Series B Note will be treated as the owner of it
for all purposes.

AMENDMENT, SUPPLEMENT AND WAIVER

     Except as provided in the next two succeeding paragraphs, the Indenture,
the Subsidiary Guarantees or the Series B Notes may be amended or supplemented
with the consent of the Holders of at least a majority in principal amount of
the Series B Notes then outstanding (including, without limitation, consents
obtained in connection with a purchase of, or tender offer or exchange offer
for, Series B Notes), and any existing default or compliance with any provision
of the Indenture, the Subsidiary Guarantees or the Series B Notes may be waived
with the consent of the Holders of a majority in principal amount of the then
outstanding Series B Notes (including consents obtained in connection with a
purchase of, or tender offer or exchange offer for, Series B Notes).

     Without the consent of each Holder affected, an amendment or waiver may not
with respect to any Series B Notes held by a non-consenting Holder, (i) reduce
the principal amount of Series B Notes whose Holders must consent to an
amendment, supplement or waiver, (ii) reduce the principal of or change the
fixed maturity of any Series B Note or alter the provisions with respect to the
redemption of the Series B Notes (other than provisions relating to the
covenants described above under the caption "--Repurchase at the Option of
Holders"), (iii) reduce the rate of or change the time for payment of interest
on any Series B Note, (iv) waive a Default or Event of Default in the payment of
principal of or premium, if any, or interest on the Series B Notes (except a
rescission of acceleration of the Series B Notes by the Holders of at least a
majority in aggregate principal amount of the Series B Notes and a waiver of the
payment default that resulted from such acceleration), (v) make any Series B
Note payable in money other than that stated in the Series B Notes, (vi) make
any change in the provisions of the 

                                       98
<PAGE>
 
Indenture relating to waivers of past Defaults or the rights of Holders of
Series B Notes to receive payments of principal of or premium, if any, or
interest on the Series B Notes, (vii) waive a redemption payment with respect to
any Series B Note (other than a payment required by one of the covenants
described above under the caption "--Repurchase at the Option of Holders"),
(viii) except as otherwise permitted by the Indenture release any Guarantor from
any of its obligations under its Subsidiary Guarantee or the Indenture, or amend
the provisions of the Indenture relating to the release of Guarantors, or (ix)
make any change in the foregoing amendment and waiver provisions. In addition,
any amendment to the provisions of Article 10 of the Indenture (which relate to
subordination) or the related definitions will require the consent of the Holder
of at least 75% in aggregate principal amount of the Series B Notes then
outstanding if such amendment would adversely affect the rights of Holders of
Series B Notes.

     Notwithstanding the foregoing, without the consent of any Holder of Series
B Notes, the Company, the Guarantors and the Trustee may amend or supplement the
Indenture, the Subsidiary Guarantees or the Series B Notes to cure any
ambiguity, defect or inconsistency, to provide for uncertificated Series B Notes
in addition to or in place of certificated Series B Notes, to provide for the
assumption of the Company's or a Guarantor's obligations to Holders of Series B
Notes in the case of a merger or consolidation, to make any change that would
provide any additional rights or benefits to the Holders of Series B Notes or
that does not materially adversely affect the legal rights under the Indenture
of any such Holder, to comply with requirements of the Commission in order to
effect or maintain the qualification of the Indenture under the Trust Indenture
Act or to allow any Guarantor to guarantee the Series B Notes.

CONCERNING THE TRUSTEE

     The Indenture contains certain limitations on the rights of the Trustee,
should it become a creditor of the Company, to obtain payment of claims in
certain cases, or to realize on certain property received in respect of any such
claim as security or otherwise.  The Trustee will be permitted to engage in
other transactions; however, if it acquires any conflicting interest it must
eliminate such conflict within 90 days, apply to the Commission for permission
to continue or resign.

     The Holders of a majority in principal amount of the then outstanding
Series B Notes will have the right to direct the time, method and place of
conducting any proceeding for exercising any remedy available to the Trustee,
subject to certain exceptions.  The Indenture provides that in case an Event of
Default shall occur (which shall not be cured), the Trustee will be required, in
the exercise of its power, to use the degree of care of a prudent man in the
conduct of his own affairs.  Subject to such provisions, the Trustee will be
under no obligation to exercise any of its rights or powers under the Indenture
at the request of any Holder of Series B Notes, unless such Holder shall have
offered to the Trustee security and indemnity satisfactory to it against any
loss, liability or expense.

FORM, DENOMINATION AND BOOK-ENTRY PROCEDURES

     The Series B Notes may be issued in the form of one or more global
securities (collectively, the "Global Series B Note").  The Global Series B Note
will be deposited with, or on behalf of, the DTC and registered in the name of
the DTC or its nominee.  Except as set forth below, the Global Series B Note may
be transferred, in whole and not in part, only to the DTC or another nominee of
the DTC.  Investors may hold their beneficial interests in the Global Series B
Note directly through the DTC if they have an account with the DTC or indirectly
through organizations which have accounts with the DTC.

     Depository Procedures

     DTC has advised the Company that DTC is a limited-purpose trust company
created to hold securities for its participating organizations (collectively,
the "Participants") and to facilitate the clearance and settlement of
transactions in those securities between the Participants through electronic
book-entry changes in accounts of the Participants.  The Participants include
securities brokers and dealers (including the Initial Purchasers), banks, trust
companies, clearing corporations and certain other organizations.  Access to
DTC's system is also available to other entities such as banks, brokers, dealers
and trust companies that clear through or maintain a custodial relationship

                                       99
<PAGE>
 
with a Participant, either directly or indirectly (collectively, the "Indirect
Participants"). Persons who are not Participants may beneficially own securities
held by or on behalf of DTC only through the Participants or the Indirect
Participants. The ownership interest and transfer of ownership interest of each
actual purchaser of each security held by or on behalf of DTC are recorded on
the records of the Participants and the Indirect Participants.

     DTC has also advised the Company that pursuant to procedures established by
it, (i) upon deposit of the Global Series B Notes, DTC will credit the accounts
of Participants designated by the Initial Purchasers with portions of the
principal amount of the Global Series B Notes and (ii) ownership of such
interests in the Global Series B Notes will be shown on, and the transfer of
ownership thereof will be effected only through, records maintained by DTC (with
respect to the Participants) or by the Participants and the Indirect
Participants (with respect to other owners of beneficial interests in the Global
Series B Notes).

     Investors in the Global Series B Note may hold their interests therein
directly through DTC, if they are Participants in such system, or indirectly
through organizations (including Euroclear and CEDEL) which are Participants in
such system.

     The laws of some states require that certain persons take physical delivery
in definitive form of securities that they own.  Consequently, the ability to
transfer beneficial interests in a Global Series B Note to such persons may be
limited to that extent.  Because DTC can act only on behalf of the Participants,
which in turn act on behalf of the Indirect Participants and certain banks, the
ability of a person having beneficial interests in a Global Series B Note to
pledge such interests to persons or entities that do not participate in the DTC
system, or otherwise take actions in respect of such interests, may be affected
by the lack of a physical certificate evidencing such interests. For certain
other restrictions on the transferability of the Series B Notes, see "--Exchange
of Book-Entry Series B Notes for Certificated Series B Notes."

     EXCEPT AS DESCRIBED BELOW, OWNERS OF INTERESTS IN THE GLOBAL SERIES B NOTES
WILL NOT HAVE SERIES B NOTES REGISTERED IN THEIR NAMES, WILL NOT RECEIVE
PHYSICAL DELIVERY OF SERIES B NOTES IN CERTIFICATED FORM AND WILL NOT BE
CONSIDERED THE REGISTERED OWNERS OR HOLDERS THEREOF UNDER THE INDENTURE FOR ANY
PURPOSE.

     Payments in respect of the principal of (and premium, if any) and interest
on a Global Series B Note registered in the name of DTC or its nominee will be
payable to DTC or its nominee in its capacity as the registered holder under the
Indenture.  Under the terms of the Indenture, the Company and the Trustee will
treat the persons in whose names the Series B Notes, including the Global Series
B Notes, are registered as the owners thereof for the purpose of receiving such
payments and for any and all other purposes whatsoever.  Consequently, neither
of the Company, the Initial Purchasers, the Trustee nor any agent of the
Company, the Initial Purchasers or the Trustee has or will have any
responsibility or liability for (i) any aspect or accuracy of DTC's records or
any Participant's or Indirect Participant's records relating to or payments made
on account of beneficial ownership interests in the Global Series B Notes, or
for maintaining, supervising or reviewing any of DTC's records or any
Participant's or Indirect Participant's records relating to the beneficial
ownership interests in the Global Series B Notes, or (ii) any other matter
relating to the actions and practices of DTC or any of the Participants or the
Indirect Participants.

     DTC has advised the Company that its current practice, upon receipt of any
payment in respect of securities such as the Series B Notes (including principal
and interest), is to credit the accounts of the relevant Participants with the
payment on the payment date, in amounts proportionate to their respective
holdings in principal amount of beneficial interests in the relevant security as
shown on the records of DTC.  Payments by the Participants and the Indirect
Participants to the beneficial owners of the Series B Notes will be governed by
standing instructions and customary practices and will not be the responsibility
of DTC, the Trustee or the Company.  Neither the Company nor the Trustee will be
liable for any delay by DTC or any of the Participants in identifying the
beneficial owners of the Series B Notes, and the Company and the Trustee may
conclusively rely on and will be protected in relying on instructions from DTC
or its nominee as the registered owner of the Global Series B Notes for all
purposes.

     Interests in the Global Series B Notes will trade in DTC's Same-Day Funds
Settlement System and secondary market trading activity in such interests will
therefore settle in immediately available funds, subject in 

                                      100
<PAGE>
 
all cases to the rules and procedures of DTC and the Participants. Transfers
between Participants in DTC will be effected in accordance with DTC's procedures
and will be settled in same-day funds.

     DTC has advised the Company that it will take any action permitted to be
taken by a holder of Series B Notes only at the direction of one or more
Participants to whose account with DTC interests in the Global Series B Notes
are credited and only in respect of such portion of the aggregate principal
amount of the Series B Notes as to which such Participant or Participants has or
have given such direction.  However, if any of the events described under "--
Exchange of Book Entry Series B Notes for Certificated Series B Notes" occurs,
DTC reserves the right to exchange the Global Series B Notes for legended Series
B Notes in certificated form and to distribute such Series B Notes to its
Participants.

     The information in this section concerning DTC and its book-entry system
has been obtained from sources that the Company believes to be reliable, but the
Company takes no responsibility for the accuracy thereof.

     Although DTC has agreed to the foregoing procedures to facilitate transfers
of interests in the Global Series B Note among accountholders in DTC, it is
under no obligation to perform or to continue to perform such procedures, and
such procedures may be discontinued at any time.  None of the Company, the
Initial Purchasers or the Trustee nor any agent of the Company, the Initial
Purchasers or the Trustee will have any responsibility for the performance by
DTC or its participants, indirect participants or accountholders of their
respective obligations under the rules and procedures governing their respective
operations.

     Exchange of Book-Entry Series B Notes for Certificated Series B Notes

     The Global Series B Note is exchangeable for definitive Series B Notes in
registered certificated form if (i) DTC (x) notifies the Company that it is
unwilling or unable to continue as depository for the Global Series B Note and
the Company thereupon fails to appoint a successor depository or (y) has ceased
to be  a clearing agency registered under the Series B Act, (ii) the Company, at
its option, notifies the Trustee in writing that it elects to cause the issuance
of the Series B Notes in certificated form or (iii) there shall have occurred
and be continuing a default or an Event of Default with respect to the Series B
Notes.  In all cases, certificated Series B Notes delivered in exchange for any
beneficial interests in the Global Series B Note will be registered in the
names, and issued in any approved denominations, requested by or on behalf of
DTC (in accordance with its customary procedures).

     Concerning the Trustee

     United States Trust Company of New York is the Trustee under the Indenture.

     Governing Law

     The Indenture and the Series B Notes will be governed by and construed in
accordance with the laws of the State of New York.

ADDITIONAL INFORMATION

     Anyone who receives this Prospectus may obtain a copy of the Indenture and
Registration Rights Agreement without charge by writing to the Company at 5673
Airport Road, Roanoke, Virginia 24012, Attention: Chief Financial Officer.

CERTAIN DEFINITIONS

     Set forth below are certain defined terms used in the Indenture.  Reference
is made to the Indenture for a full disclosure of all such terms, as well as any
other capitalized terms used herein for which no definition is provided.

     "Acquired Debt" means, with respect to any specified Person, (i)
Indebtedness of any other Person existing at the time such other Person is
merged with or into or became a Subsidiary of such specified Person, and 

                                      101
<PAGE>
 
(ii) Indebtedness secured by a Lien encumbering any asset acquired by such
specified Person or assumed in connection with the acquisition of any asset used
or useful in a Permitted Business acquired by such specified Person; provided
that such Indebtedness was not incurred in connection with, or in contemplation
of, such other Person merging with or into or becoming a Subsidiary of such
specified Person, or such acquisition, as the case may be.

     "Affiliate" of any specified Person means any other Person directly or
indirectly controlling or controlled by or under direct or indirect common
control with such specified Person.  For purposes of this definition, "control"
(including, with correlative meanings, the terms "controlling," "controlled by"
and "under common control with"), as used with respect to any Person, shall mean
the possession, directly or indirectly, of the power to direct or cause the
direction of the management or policies of such Person, whether through the
ownership of voting securities, by agreement or otherwise; provided that
beneficial ownership of 10% or more of the voting securities of a Person shall
be deemed to be control.

     "Asset Sale" means (i) the sale, lease (other than an operating lease),
conveyance or other disposition of any assets or rights (including, without
limitation, by way of a sale and leaseback) other than in the ordinary course of
business (provided that the sale, lease (other than an operating lease),
conveyance or other disposition of all or substantially all of the assets of the
Company and its Restricted Subsidiaries taken as a whole will be governed by the
provisions of the Indenture described above under the caption "--Repurchase at
the Option of Holders--Change of Control" and/or the provisions described above
under the caption "--Certain Covenants--Merger, Consolidation or Sale of Assets"
and not by the provisions of the Asset Sales covenant), and (ii) the sale by the
Company and the issue or sale by any of the Restricted Subsidiaries of the
Company of Equity Interests of any of the Company's Restricted Subsidiaries, in
the case of either clause (i) or (ii), whether in a single transaction or a
series of related transactions that have a fair market value (as determined in
good faith by the Board of Directors) in excess of $1.0 million or for net cash
proceeds in excess of $1.0 million.  Notwithstanding the foregoing, the term
Asset Sale shall not include: (i) a sale, conveyance or other disposition of
assets or rights by the Company to a Wholly Owned Subsidiary of the Company or
an entity that would become a Wholly Owned Subsidiary upon the consummation of
such sale, conveyance or other disposition or by a Wholly Owned Subsidiary of
the Company to the Company or to a Wholly Owned Subsidiary of the Company, (ii)
an issuance of Equity Interests by a Restricted Subsidiary of the Company to the
Company or to a Wholly Owned Subsidiary of the Company, (iii) a Restricted
Payment that is permitted by the covenant described above under the caption "--
Certain Covenants--Restricted Payments," (iv) the sale and leaseback of any
assets within 270 days of the acquisition of such assets, (v) foreclosures on
assets, (vi) the clearance of inventory, (vii) sales or dispositions of obsolete
equipment or other assets in the ordinary course of business or (viii) the sale,
conveyance or other disposition of accounts receivables and related assets
customarily transferred in connection with a Qualified Receivables Transaction
will not be deemed to be Asset Sales.

     "Capital Lease Obligation" means, at the time any determination thereof is
to be made, the amount of the liability in respect of a capital lease that would
at such time be required to be capitalized on a balance sheet in accordance with
GAAP.

     "Capital Stock" means (i) in the case of a corporation, corporate stock,
(ii) in the case of an association or business entity, any and all shares,
interests, participation, rights or other equivalents (however designated) of
corporate stock, (iii) in the case of a partnership or limited liability
company, partnership or membership interests (whether general or limited) and
(iv) any other interest or participation that confers on a Person the right to
receive a share of the profits and losses of, or distributions of assets of, the
issuing Person.

     "Cash Equivalents" means (i) securities issued or unconditionally and fully
guaranteed or insured by the full faith and credit of the United States
government or any agency or instrumentality thereof having maturities of not
more than one year from the date of acquisition, (ii) obligations issued or
fully guaranteed by any state of the United States of America or any political
subdivision of any such state or any public instrumentality thereof maturing
within one year from the date of acquisition thereof and, at the time of
acquisition, having one of the two highest ratings obtainable from either
Standard & Poor's Ratings Group ("S&P") or Moody's Investors Service, Inc.
("Moody's"), (iii) certificates of deposit and eurodollar time deposits with
maturities of one year or less from the date of acquisition, bankers'
acceptances with maturities not exceeding one year and overnight bank deposits,
in each case with any lender party to the New Credit Facility or with any
domestic commercial bank having capital and 

                                      102
<PAGE>
 
surplus in excess of $250.0 million, (iv) repurchase obligations with a term of
not more than seven days for underlying securities of the types described in
clauses (i) and (iii), above entered into with any financial institution meeting
the qualifications specified in clause (iii) above, (v) commercial paper having
one of the two of the highest ratings obtainable from either Moody's or S&P and
in each case maturing within one year after the date of acquisition and (vi)
investments in funds investing at least 90% of its assets in investments of the
types described in clauses (i) through (v) above.

     "Change of Control" means the occurrence of any of the following: (i) the
consummation of any transaction (including, without limitation, any merger or
consolidation) the result of which is that (A) any "person" (as such term is
defined in Section 3(a)(9) of the Exchange Act), other than the Principals and
their Related Parties, becomes the "beneficial owner" (as such term is defined
in Rule 13d-3 and Rule 13d-5 under the Exchange Act), directly or indirectly, of
50% or more of the Voting Stock of the Company (measured by voting power rather
than number of shares) or (B) any "person" (as defined above), other than the
Principals and their Related Parties becomes the "beneficial owner" (as defined
above) of more than 33 1/3% of the Voting Stock of the Company (measured by
voting power rather than number of shares) and the Principals and their Related
Parties beneficially own, directly or indirectly, in the aggregate a lesser
percentage of the Voting Stock of the Company than such other "person", (ii) the
first day on which a majority of the members of the Board of Directors of the
Company are not Continuing Directors or (iii) the Company consolidates with, or
merges with or into, any Person, or any Person consolidates with, or merges with
or into, the Company, in any such event pursuant to a transaction in which any
of the outstanding Voting Stock of the Company is converted into or exchanged
for cash, securities or other property, other than any such transaction where
(A) the Voting Stock of the Company outstanding immediately prior to such
transaction is converted into or exchanged for Voting Stock (other than
Disqualified Stock) of the surviving or transferee Person and (B) either (1) the
"beneficial owners" (as defined above) of the Voting Stock of the Company
immediately prior to such transaction own, directly or indirectly through one or
more subsidiaries, not less than a majority of the total Voting Stock of the
surviving or transferee corporation immediately after such transaction or (2) if
immediately prior to such transaction the Company is a direct or indirect
subsidiary of any other Person (such other Person, the "Holding Company"), then
the "beneficial owners" (as defined above) of the Voting Stock of such Holding
Company immediately prior to such transaction own, directly or indirectly
through one or more subsidiaries not less than a majority of the Voting Stock of
the surviving or transferee corporation immediately after such transaction.

     "Consolidated Cash Flow" means, with respect to any Person for any period,
the Consolidated Net Income of such Person for such period plus (i) an amount
equal to any extraordinary loss plus any net loss realized in connection with an
Asset Sale (to the extent such losses were deducted in computing such
Consolidated Net Income of such Person and its Restricted Subsidiaries), plus
(ii) provision for taxes based on income or profits of such Person and its
Restricted Subsidiaries for such period, to the extent that such provision for
taxes was included in computing such Consolidated Net Income, plus (iii)
consolidated interest expense of such Person and its Restricted Subsidiaries for
such period, whether paid or accrued and whether or not capitalized (including,
without limitation, amortization of debt issuance costs and original issue
discount, non-cash interest payments the interest component of any deferred
payment obligations, the interest component of all payments associated with
Capital Lease Obligations, commissions, discounts and other fees and charges
incurred in respect of letter of credit or bankers' acceptance financings, and
net payments (if any) pursuant to Hedging Obligations), to the extent that any
such expense was deducted in computing such Consolidated Net Income, plus (iv)
depreciation and amortization (including amortization of goodwill and other
intangibles but excluding amortization of prepaid cash expenses that were paid
in a prior period) and other non-cash charges (excluding any such non-cash
charge to the extent that it represents an accrual of or reserve for cash
charges in any future period or amortization of prepaid cash charge that was
paid in a prior period) of such Person and its Subsidiaries for such period to
the extent that such depreciation, amortization and other non-cash expenses were
deducted in computing such Consolidated Net Income, plus (v) any interest
expense on Indebtedness of another Person that is Guaranteed by such Person or a
Restricted Subsidiary of such Person or secured by a Lien on assets of such
Person or one of its Restricted Subsidiaries, in each case, to the extent that
such interest expense was deducted in computing such Consolidated Net Income,
plus (vi) (a) fees and expenses incurred in connection with the Recapitalization
and deducted in the calculation of Consolidated Net Income and (b) bonuses paid
for management and other employees of the Company and its subsidiaries in
connection with, and substantially concurrently with, the Recapitalization in an
amount not to exceed in the aggregate $11.5 million, minus (vii) non-cash items
increasing such Consolidated Net Income for such period, in each case, 

                                      103
<PAGE>
 
on a consolidated basis and determined in accordance with GAAP. Notwithstanding
the foregoing, the provision for taxes based on the income or profits of, and
the depreciation and amortization and other non-cash charges of, a Restricted
Subsidiary of a Person shall be added to Consolidated Net Income to compute
Consolidated Cash Flow only to the extent (and in the same proportion) that the
Net Income of such Restricted Subsidiary was included in calculating the
Consolidated Net Income of such Person.

     "Consolidated Net Income" means, with respect to any Person for any period,
the aggregate of the Net Income of such Person and its Subsidiaries for such
period, on a consolidated basis, determined in accordance with GAAP, provided
that (i) the Net Income (but not loss) of any Person that is not a Restricted
Subsidiary or that is accounted for by the equity method of accounting shall be
included only to the extent of the amount of dividends or distributions paid in
cash to the referent Person or a Restricted Subsidiary thereof, (ii) the Net
Income of any Restricted Subsidiary shall be excluded to the extent that the
declaration or payment of dividends or similar distributions by that Restricted
Subsidiary of that Net Income is not at the date of determination permitted
without any prior governmental approval (that has not been obtained) or,
directly or indirectly, by operation of the terms of its charter or any
agreement, instrument, judgment, decree, order, statute, rule or governmental
regulation applicable to that Restricted Subsidiary or its stockholders, (iii)
the Net Income of any Person acquired in a pooling of interests transaction for
any period prior to the date of such acquisition shall be excluded, (iv) the
cumulative effect of a change in accounting principles shall be excluded, and
(v) the Net Income of, or any dividends or other distributions from, any
Unrestricted Subsidiary, to the extent otherwise included, shall be excluded,
except to the extent actually distributed to the Company or one of its
Restricted Subsidiaries.

     "Continuing Directors" means, as of any date of determination, any member
of the Board of Directors of the Company or any Holding Company of the Company
who (i) was a member of such Board of Directors on the date of the Indenture
immediately after consummation of the Recapitalization or (ii) was nominated for
election or elected to such Board of Directors with the approval of a majority
of the Continuing Directors who were either members of such Board at the time of
such nomination or election or are successor Continuing Directors appointed by
such Continuing Directors (or their successors).

     "Credit Facilities" means, with respect to the Company and its Restricted
Subsidiaries, one or more debt facilities (including, without limitation, the
New Credit Facility) or commercial paper facilities with banks or other
institutional lenders, providing for revolving credit loans, term loans,
receivables financing (other than a Qualified Receivables Transaction) or
letters of credit and related security and collateral agreements, in each case,
as amended, restated, modified, renewed, refunded, replaced or refinanced in
whole or in part from time to time, including any agreement extending the
maturity of, refinancing, replacing or otherwise restructuring (including
increasing the amount of available borrowings thereunder; provided that such
increase in borrowings is permitted under the covenant described under "--
Certain Covenants--Incurrence of Indebtedness and Issuance of Preferred Stock"
or adding Restricted Subsidiaries of the Company as additional borrowers or
guarantors thereunder) all or any portion of the Indebtedness under such
agreement or any successor or replacement agreement and whether by the same or
any other agent, lender or group of lenders.

     "Default" means any event that is or with the passage of time or the giving
of notice or both would be an Event of Default.

     "Designated Senior Debt" means (i) any Senior Debt outstanding under the
New Credit Facility and (ii) any other Senior Debt permitted under the Indenture
the principal amount of which is or under which the holders thereof are
committed to lend at least $25.0 million or more and that has been designated by
the Company in the instrument creating or evidencing such Senior Debt as
"Designated Senior Debt."

     "Disqualified Stock" means any Capital Stock that, by its terms (or by the
terms of any security into which it is convertible or for which it is
exchangeable at the option of the holder thereof), or upon the happening of any
event, matures or is mandatorily redeemable, pursuant to a sinking fund
obligation or otherwise, or redeemable at the option of the Holder thereof, in
whole or in part, on or prior to the date on which the Series B Notes mature.

     "Equity Interests" means Capital Stock and all warrants, options or other
rights to acquire Capital Stock (but excluding any debt security that is
convertible into, or exchangeable for, Capital Stock).

                                      104
<PAGE>
 
     "Equity Offering" means an offering of Equity Interests (other than
Disqualified Stock) of the Company or Holding, pursuant to an effective
registration statement filed with the Commission in accordance with the
Securities Act, other than an offering pursuant to Form S-8 (or any successor
thereto) provided, that in the case of an Equity Offering by Holding, Holding
contributes to the common equity of the Company the portion of the net cash
proceeds thereof necessary to pay the aggregate redemption price of the Notes to
be redeemed in connection therewith.

     "Fixed Charges" means, with respect to any Person for any period, the sum,
without duplication, of (i) the consolidated interest expense of such Person and
its Restricted Subsidiaries for such period, whether paid or accrued (including,
without limitation, amortization of debt issuance costs and original issue
discount, non-cash interest payments, the interest component of any deferred
payment obligations, the interest component of all payments associated with
Capital Lease Obligations, commissions, discounts and other fees and charges
incurred in respect of letter of credit or bankers' acceptance financings, and
net payments (if any) pursuant to Hedging Obligations) and (ii) the consolidated
interest expense of such Person and its Restricted Subsidiaries that was
capitalized during such period; provided, however, that in no event shall any
amortization of deferred financing costs incurred in connection with the
Recapitalization be included in Fixed Charges, and (iii) any interest expense on
Indebtedness of another Person to the extent such Indebtedness is Guaranteed by
such Person or one of its Restricted Subsidiaries or secured by a Lien on assets
of such Person or one of its Restricted Subsidiaries (whether or not such
Guarantee or Lien is called upon) and (iv) the product of (a) (without
duplication) (1) all dividends paid or accrued in respect of Disqualified Stock
which are not treated as interest for tax purposes for such period and (2) all
cash dividend payments on any series of preferred stock of such Person or any of
its Restricted Subsidiaries, other than dividend payments on Equity Interests
payable solely in Equity Interests (other than Disqualified Stock of the
Company), times (b) a fraction, the numerator of which is one and the
denominator of which is one minus the then current combined federal, state and
local statutory tax rate of such Person, expressed as a decimal, in each case,
on a consolidated basis and in accordance with GAAP.

     "Fixed Charge Coverage Ratio" means with respect to any Person for any
period, the ratio of the Consolidated Cash Flow of such Person and its
Restricted Subsidiaries for such period to the Fixed Charges of such Person and
its Restricted Subsidiaries for such period.  In the event that the Company or
any of its Restricted Subsidiaries incurs, assumes, Guarantees, repays or
redeems any Indebtedness (other than revolving credit borrowings) or issues or
redeems preferred stock subsequent to the commencement of the period for which
the Fixed Charge Coverage Ratio is being calculated but prior to the date on
which the event for which the calculation of the Fixed Charge Coverage Ratio is
made (the "Calculation Date"), then the Fixed Charge Coverage Ratio shall be
calculated giving pro forma effect to such incurrence, assumption, Guarantee,
repayment or redemption of Indebtedness, or such issuance or redemption of
preferred stock, as if the same had occurred at the beginning of the applicable
four-quarter reference period.  In addition, for purposes of making the
computation referred to above, (i) acquisitions that have been made by the
Company or any of its Restricted Subsidiaries, including through mergers or
consolidations and including any related financing transactions, during the
four-quarter reference period or subsequent to such reference period and on or
prior to the Calculation Date shall be deemed to have occurred on the first day
of the four-quarter reference period and Consolidated Cash Flow and Fixed
Charges for such reference period shall be calculated without giving effect to
clause (iii) of the proviso set forth in the definition of Consolidated Net
Income and shall reflect any pro forma expense and cost reductions attributable
to such acquisitions (as determined in good faith by a responsible financial or
accounting officer of the Company and approved by the Company's Board of
Directors), and (ii) the Consolidated Cash Flow and Fixed Charges attributable
to discontinued operations, as determined in accordance with GAAP, and
operations or businesses disposed of prior to the Calculation Date, shall be
excluded and Consolidated Cash Flow shall reflect any pro forma expense or cost
reductions relating to such discontinuance or disposition (as determined in good
faith by a responsible financial or accounting officer of the Company and
approved by the Company's Board of Directors), and (iii) the Fixed Charges
attributable to discontinued operations, as determined in accordance with GAAP,
and operations or businesses disposed of prior to the Calculation Date, shall be
excluded, but only to the extent that the obligations giving rise to such Fixed
Charges will not be obligations of the referent Person or any of its
Subsidiaries following the Calculation Date.

     "GAAP" means generally accepted accounting principles set forth in the
opinions and pronouncements of the Accounting Principles Board of the American
Institute of Certified Public Accountants and statements and 

                                      105
<PAGE>
 
pronouncements of the Financial Accounting Standards Board or in such other
statements by such other entity as have been approved by a significant segment
of the accounting profession, which are in effect on the date of the Indenture
provided, however, that all reports and other financial information provided by
the Company to the Holders, the Trustee and/or the Commission shall be prepared
in accordance with generally accepted accounting principles, as in effect at the
date of such report or such other financial information; provided, further,
however, that if there are any differences between such principles and GAAP the
Company shall provide a written explanation thereof.

     "Guarantee" means a guarantee (other than by endorsement of negotiable
instruments for collection in the ordinary course of business), direct or
indirect, in any manner (including, without limitation, letters of credit and
reimbursement agreements in respect thereof), of all or any part of any
Indebtedness.

     "Guarantors" means, initially, the Subsidiary of the Company on the Issue
Date and thereafter each of the Restricted Subsidiaries of the Company that
executes a Subsidiary Guarantee in accordance with the provisions of the
Indenture, and their respective successors and assigns.

     "Hedging Obligations" means, with respect to any Person, the obligations of
such Person under (i) interest rate swap agreements, interest rate cap
agreements and interest rate collar agreements and (ii) other agreements or
arrangements designed to protect such Person against fluctuations in interest
rates or the value of foreign currencies.

     "Holding" means Advance Holding Corporation, the corporate parent of the
Company, or its successors.

     "Indebtedness" means, with respect to any Person, any Obligation of such
Person, whether or not contingent, in respect of borrowed money or evidenced by
bonds, notes, debentures or similar instruments or letters of credit (or
reimbursement agreements in respect thereof) or banker's acceptances or
representing Capital Lease Obligations or the balance deferred and unpaid of the
purchase price of any property or representing any Hedging Obligations, except
any such balance that constitutes an accrued expense or trade payable, if and to
the extent any of the foregoing Indebtedness (other than letters of credit and
Hedging Obligations) would appear as a liability upon a balance sheet of such
Person prepared in accordance with GAAP, as well as all Indebtedness of others
secured by a Lien on any asset of such Person (whether or not such Indebtedness
is assumed by such Person) and, to the extent not otherwise included, the
Guarantee by such Person of any Indebtedness of any other Person to the extent
such Indebtedness is so Guaranteed.  The amount of any Indebtedness outstanding
as of any date shall be the accreted value thereof, in the case of any
Indebtedness that does not require current payments of interest.

     "Investments" means, with respect to any Person, all investments by such
Person in other Persons (including Affiliates) in the form of direct or indirect
loans (including guarantees of Indebtedness or other obligations), advances or
capital contributions (excluding commission, travel, relocation and similar
advances to officers and employees made in the ordinary course of business),
purchases or other acquisitions for consideration of Indebtedness, Equity
Interests or other securities, together with all items that are or would be
classified as investments on a balance sheet prepared in accordance with GAAP.
If the Company or any Restricted Subsidiary of the Company sells or otherwise
disposes of any Equity Interests of any direct or indirect Restricted Subsidiary
of the Company such that, after giving effect to any such sale or disposition,
such Person is no longer a Restricted Subsidiary of the Company, the Company
shall be deemed to have made an Investment on the date of any such sale or
disposition equal to the fair market value of the Equity Interests of such
Restricted Subsidiary not sold or disposed of in an amount determined as
provided in the final paragraph of the covenant described above under the
caption "--Certain Covenants--Restricted Payments."

     "Issue Date" means the date on which Series B Notes are first issued and
authenticated under the Indenture.

     "Lien" means, with respect to any asset, any mortgage, lien, pledge,
charge, security interest or encumbrance of any kind in respect of such asset,
whether or not filed, recorded or otherwise perfected under applicable law
(including any conditional sale or other title retention agreement, any lease in
the nature thereof, and any option or other agreement to sell or give a security
interest and any filing of or agreement to give any financing statement under
the Uniform Commercial Code (or equivalent statutes) of any jurisdiction).

                                      106
<PAGE>
 
     "Management Note" means any promissory note given by an employee of the
Company or any Affiliate thereof as part of the purchase price for Equity
Interests in the Company or in Holding.

     "Net Income" means, with respect to any Person, the net income (loss) of
such Person, determined in accordance with GAAP and before any reduction in
respect of preferred stock dividends, excluding, however, (i) any gain (but not
loss), together with any related provision for taxes on such gain (but not
loss), realized in connection with (a) any Asset Sale (including without
limitation, dispositions pursuant to sale and leaseback transactions) or (b) the
extinguishment of any Indebtedness of such Person or any of its Subsidiaries and
(ii) any extraordinary or nonrecurring gain (but not loss), together with any
related provision for taxes on such extraordinary or nonrecurring gain (but not
loss).

     "Net Proceeds" means the aggregate cash proceeds received by the Company or
any of its Restricted Subsidiaries in respect of any Asset Sale (including,
without limitation, any cash received upon the sale or other disposition of any
non-cash consideration received in any Asset Sale), net of the direct costs
relating to such Asset Sale (including, without limitation, legal, accounting
and investment banking fees, and sales commissions) and any relocation expenses
incurred as a result thereof, taxes paid or payable as a result thereof (after
taking into account any available tax credits or deductions and any tax sharing
arrangements), amounts required to be applied to the repayment of Indebtedness
(other than Indebtedness under the Credit Facilities) secured by a Lien on the
asset or assets that were the subject of such Asset Sale and any reserve for
adjustment in respect of the sale price of such asset or assets established in
accordance with GAAP.

     "Non-Recourse Debt" means Indebtedness (i) as to which neither the Company
nor any of its Restricted Subsidiaries (a) provides credit support of any kind
(including any undertaking, agreement or instrument that would constitute
Indebtedness), or (b) is directly or indirectly liable (as a guarantor or
otherwise), and (ii) as to which the lenders have been notified in writing that
they will not have any recourse to the stock or assets of the Company or any of
its Restricted Subsidiaries, including the stock of any Unrestricted Subsidiary.

     "Obligations" means, with respect to any Indebtedness, any principal of,
premium, if any, and interest on such Indebtedness and all other amounts,
including without limitation penalties, fees, indemnifications, reimbursements,
damages and other liabilities payable under the documentation governing,
evidencing, securing or guaranteeing such Indebtedness.

     "Pari Passu Indebtedness" means Indebtedness that ranks pari passu in right
of payment with the Notes.

     "Permitted Asset Swap" means any transfer of properties or assets by the
Company or any of its Restricted Subsidiaries in which 80% of the consideration
received by the transferor consists of properties or assets (other than cash)
that will be used in the business of such transferor; provided, that (i) the
aggregate fair market value (as determined in good faith by the Board of
Directors of the Company) of the property or assets (including cash) being
transferred by the Company or such Restricted Subsidiary, as the case may be, is
not greater than the aggregate fair market value (as determined in good faith by
the Board of Directors of the Company) of the property or assets (including
cash) received by the Company or such Restricted Subsidiary, as the case may be,
in such exchange and (ii) the aggregate fair market value (as determined in good
faith by the Board of Directors of the Company) of all property or assets
transferred by the Company and any of its Restricted Subsidiaries in connection
with exchanges in any period of twelve consecutive months shall not exceed $20
million.

     "Permitted Business" means the business conducted (or proposed to be
conducted, including activities referred to as being contemplated by the
Company, as described or referred to in this Prospectus) by the Company and the
Restricted Subsidiaries as of the Issue Date and any and all business that in
the good faith judgment of the Board of Directors of the Company are reasonably
related businesses, including reasonably related extensions or expansions
thereof.

     "Permitted Investments" means (a) any Investment in the Company or in a
Restricted Subsidiary of the Company; (b) any Investment in Cash and Cash
Equivalents; (c) any Investment by the Company or any Restricted Subsidiary in a
Person, if as a result of such Investment (i) such Person becomes a Restricted
Subsidiary of the Company or (ii) such Person is merged, consolidated or
amalgamated with or into, or transfers or conveys

                                      107
<PAGE>
 
substantially all of its assets to, or is liquidated into, the Company or a
Restricted Subsidiary of the Company; (d) any Restricted Investment made as a
result of the receipt of non-cash consideration from an Asset Sale that was made
pursuant to and in compliance with the covenant described above under the
caption "--Repurchase at the Option of Holders--Asset Sales" or any transaction
not constituting an Asset Sale by reason of the $1.0 million threshold contained
in the definition thereof; (e) any acquisition of assets solely in exchange for
the issuance of Equity Interests (other than Disqualified Stock) of the Company;
(f) Hedging Obligations entered into in the ordinary course of the Company's or
its Restricted Subsidiaries' Businesses and otherwise in compliance with the
Indenture; (g) loans and advances to employees and officers of the Company and
its Restricted Subsidiaries in the ordinary course of business for bona fide
business purposes not in excess of $1 million at any one time outstanding; (h)
Management Notes in an aggregate amount not to exceed $3 million at any one time
outstanding; (i) Investments received in settlement of obligations or pursuant
to any plan of reorganization or similar arrangement upon the bankruptcy or
insolvency of customers or other third parties; and (j) additional Investments
not to exceed $10.0 million at any one time outstanding.

     "Permitted Junior Securities" means Equity Interests in the Company or debt
securities that are subordinated to all Senior Debt (and any debt securities
issued in exchange for Senior Debt) to substantially the same extent as, or to a
greater extent than, the Series B Notes are subordinated to Senior Debt pursuant
to the Indenture.

     "Permitted Liens" means:

          (i)   Liens existing as of the Issue Date to the extent and in the
manner such Liens are in effect on the Issue Date;

          (ii) Liens securing Senior Debt or Guarantees of Senior Debt permitted
to be incurred under the Indenture;

         (iii)  Liens securing the Series B Notes and the Subsidiary
Guarantees;

          (iv)  Liens in favor of the Company or a Wholly Owned Restricted
Subsidiary on assets of any Restricted Subsidiary of the Company;


           (v)  Liens securing Permitted Refinancing Indebtedness which is
incurred to refinance any Indebtedness which has been secured by a Lien
permitted under the Indenture and which has been incurred in accordance with the
provisions of the Indenture, provided, however that such Liens (A) are not
materially less favorable to the Holders and are not materially more favorable
to the lienholders with respect to such Liens than the Liens in respect of the
Indebtedness being refinanced and (B) do not extend to or cover any property or
assets of the Company or any of its Restricted Subsidiaries not securing the
Indebtedness so refinanced;

          (vi) Liens for taxes, assessments or governmental charges or claims
either (A) not delinquent or (B) contested in good faith by appropriate
proceedings and as to which the Company or its Restricted Subsidiaries shall
have set aside on its books such reserves as may be required pursuant to GAAP;

         (vii)  statutory Liens of landlords and Liens of carriers,
warehousemen, mechanics, suppliers, materialmen, repairmen and other Liens
imposed by law incurred in the ordinary course of business for sums not yet
delinquent or being contested in good faith, if such reserve or other
appropriate provision, if any, as shall be required by GAAP shall have been made
in respect thereof;

         (viii) Liens incurred or deposits made in the ordinary course of
business in connection with workers' compensation, unemployment insurance and
other types of social security or similar obligations, including any Lien
securing letters of credit issued in the ordinary course of business consistent
with past practice in connection therewith, or to secure the performance of
tenders, statutory obligations, surety and appeal bonds, bids, leases,
government contracts, indemnity, surety, performance and return-of-money bonds
and other similar obligations (exclusive of obligations for the payment of
borrowed money);

                                      108
<PAGE>
 
           (ix) judgment Liens not giving rise to an Event of Default so long
as such Lien is adequately bonded and any appropriate legal proceedings which
may have been duly initiated for the review of such judgement shall not have
been finally terminated or the period within which such proceedings may be
initiated shall not have expired;

           (x)  easements, rights-of-way, zoning restrictions and other similar
charges or encumbrances in respect of real property not interfering in any
material respect with the ordinary conduct of the business of the Company or any
of its Restricted Subsidiaries;

          (xi)  any interest or title of a lessor under any lease, whether or
not characterized as capital or operating; provided that such Liens do not
extend to any property or assets which is not leased property subject to such
lease;

          (xii) Liens securing Capital Lease Obligations and Indebtedness
incurred in accordance with the covenant described under "--Certain Covenants--
Incurrence of Indebtedness and Issuance of Preferred Stock;" provided, however,
that (A) the Indebtedness shall not exceed the cost (including installation and
delivery charges and related sales taxes) of such property or assets being
acquired, remodeled or constructed and shall not be secured by any property or
assets of the Company or any Restricted Subsidiary of the Company other than the
property or assets of the Company or any Restricted Subsidiary of the Company
other than the property and assets being acquired, remodeled or constructed and
(B) the Lien securing such Indebtedness shall be created within 180 days of such
acquisition or the completion of such construction or remodeling;

         (xiii) Liens upon specific items of inventory or other goods and
proceeds of any Person securing such Person's obligations in respect of bankers
acceptances issued or created for the account of such Person to facilitate the
purchase, shipment or storage of such inventory or other goods;

          (xiv) Liens securing reimbursement obligations with respect to
letters of credit which encumber documents and other property relating to such
letters of credit and products and proceeds thereof;

           (xv) Liens encumbering deposits made to secure obligations arising
from statutory, regulatory, contractual, or warranty requirements of the Company
or any of its Restricted Subsidiaries, including rights of offset and set-off;

          (xvi) Liens securing Hedging Obligations which Hedging Obligations
relate to Indebtedness that is otherwise permitted under the Indenture;

         (xvii) Liens securing Acquired Debt incurred in accordance with the
covenant described under "--Certain Covenants--Incurrence of Indebtedness and
Issuance of Preferred Stock;" provided that (A) such Liens secured such Acquired
Debt at the time of and prior to the incurrence of such Acquired Debt by the
Company or a Restricted Subsidiary of the Company and were not granted in
connection with, or in anticipation of, the incurrence of such Acquired Debt by
the Company or a Restricted Subsidiary of the Company and (B) such Liens do not
extend to or cover any property or assets of the Company or any of its
Restricted Subsidiaries other than the property or assets that secured the
Acquired Debt prior to the time such Indebtedness became Acquired Debt of the
Company or a Restricted Subsidiary of the Company and are not more favorable to
the lienholders than those securing the Acquired Debt prior to the incurrence of
such Acquired Debt by the Company or a Restricted Subsidiary of the Company;

        (xviii) leases or subleases granted to others not interfering in any
material respect with the business of the Company or its Restricted
Subsidiaries;

          (xix) Liens arising out of consignment or similar arrangements for
the sale of goods entered into by the Company or any Restricted Subsidiary in
the ordinary course of business;

          (xx)   Liens arising from filing Uniform Commercial Code financing
statements as a precautionary matter with respect to leases; and

                                      109
<PAGE>
 
          (xxi)  Liens on accounts receivable and any asset related thereto
in connection with a Qualified Receivables Transaction.

     "Permitted Refinancing Indebtedness" means any Indebtedness of the Company
or any of its Restricted Subsidiaries issued in exchange for, or the net
proceeds of which are used to extend, refinance, prepay, retire, renew, replace,
defease or refund Indebtedness of the Company or any of its Restricted
Subsidiaries; provided that: (i) the principal amount (or accreted value, if
applicable) of such Permitted Refinancing Indebtedness does not exceed the
principal amount of (or accreted value, if applicable), plus accrued interest
on, the Indebtedness so extended, refinanced, renewed, prepaid, retired,
replaced, defeased or refunded (plus the amount of reasonable expenses incurred
in connection therewith including premiums paid, if any, to the holders
thereof); (ii) such Permitted Refinancing Indebtedness has a final maturity date
at or later than the final maturity date of, and has a Weighted Average Life to
Maturity equal to or greater than the Weighted Average Life to Maturity of, the
Indebtedness being extended, refinanced, renewed, prepaid, retired, replaced,
defeased or refunded; (iii) if the Indebtedness being extended, refinanced,
renewed, prepaid, retired, replaced, defeased or refunded is subordinated in
right of payment to the Series B Notes, such Permitted Refinancing Indebtedness
has a final maturity date later than the final maturity date of, and is
subordinated in right of payment to, the Series B Notes on terms at least as
favorable to the Holders of Series B Notes as those contained in the
documentation governing the Indebtedness being extended, refinanced, renewed,
replaced, defeased or refunded; and (iv) such Indebtedness is incurred either by
the Company or by the Restricted Subsidiary who is the obligor on the
Indebtedness being extended, refinanced, renewed, replaced, defeased or
refunded.

     "Person" means an individual, partnership, corporation, limited liability
company, unincorporated organization, trust or joint venture, or a governmental
agency or political subdivision thereof.

     "Principals" means Freeman Spogli & Co. Incorporated.

     "Qualified Receivables Transaction" means any transaction or series of
transactions that may be entered into by the Company or any Restricted
Subsidiary pursuant to which the Company or any Restricted Subsidiary may sell,
convey or otherwise transfer to any Person, or may grant a security interest in,
any accounts receivable (whether now existing or arising in the future) of the
Company or any Restricted Subsidiary and any asset related thereto including,
without limitation, all collateral securing such accounts receivable, all
contracts and all guarantees or other obligations in respect of such accounts
receivable, proceeds of such accounts receivable and other assets which are
customarily transferred, or in respect of which security interests are
customarily granted, in connection with asset securitization transactions
involving accounts receivable.

     "Related Party" with respect to any Principal means (A) any controlling
stockholder or a majority (or more) owned Subsidiary of such Principal or, in
the case of an individual, any spouse or immediate family member of such
Principal, or (B) any fund, trust, corporation, partnership or other entity, the
beneficiaries, stockholders, partners, owners or Persons beneficially holding a
majority (or more) controlling interest that consists of such Principal and/or
such other Persons referred to in the immediately preceding clause (A).

     "Restricted Investment" means an Investment other than a Permitted
Investment.

     "Restricted Subsidiary" means any Subsidiary of the Company other than an
Unrestricted Subsidiary.

     "Senior Debt" means (i) all Indebtedness of the Company or any Guarantor
under Credit Facilities and all Hedging Obligations with respect thereto, (ii)
other Indebtedness of the Company or any of its Guarantors permitted to be
incurred under the terms of the Indenture, unless the instrument under which
such Indebtedness is incurred expressly provides that it is on a parity with or
subordinated in right of payment to the Notes and (iii) all Obligations with
respect to the foregoing.  Notwithstanding anything to the contrary in the
foregoing, Senior Debt will not include (w) any liability for federal, state,
local or other taxes owed or owing by the Company, (x) any Indebtedness of the
Company to any of its Restricted Subsidiaries or other Affiliates, (y) any trade
payables or (z) any Indebtedness that is incurred in violation of the Indenture.

                                      110
<PAGE>
 
     "Significant Subsidiary" means any Subsidiary that would be a "significant
subsidiary" as defined in Article 1, Rule 1-02 of Regulation S-X, promulgated
pursuant to the Act, as such Regulation is in effect on the date of the
Indenture.

     "Stated Maturity" means, with respect to any installment of interest or
principal on any series of Indebtedness, the date on which such payment of
interest or principal was scheduled to be paid in the original documentation
governing such Indebtedness (including any scheduled sinking fund payment), and
shall not include any contingent obligations to repay, redeem or repurchase any
such interest or principal prior to the date originally scheduled for the
payment thereof.

     "Subsidiary" means, with respect to any Person, (i) any corporation,
association or other business entity of which more than 50% of the total Voting
Stock thereof is at the time owned or controlled, directly or indirectly, by
such Person or one or more of the other Subsidiaries of that Person (or a
combination thereof) and (ii) any partnership (a) the sole general partner or
the managing general partner of which is such Person or a Subsidiary of such
Person or (b) the only general partners of which are such Person or of one or
more Subsidiaries of such Person (or any combination thereof).

     "Subsidiary Guarantees" means each of the Guarantees of the Company's
obligations under the Series B Notes and related obligations entered into by a
Guarantor.

     "Tax Sharing Agreement" means, the tax sharing agreement among Holding, the
Company and any one or more of Holding's subsidiaries, as amended from time to
time, so long as the method of calculating the amount of the Company's (or any
Restricted Subsidiary's) payments, if any, to be made thereunder is not less
favorable to the Company than as provided in such agreement as in effect on the
Issue Date, as determined in good faith by the Board of Directors of the
Company.

     "Unrestricted Subsidiary" means any Subsidiary of the Company that is
designated by the Board of Directors as an Unrestricted Subsidiary pursuant to a
Board Resolution; but, only to the extent that such Subsidiary: (a) has no
Indebtedness other than Non-Recourse Debt; (b) is not party to any agreement,
contract, arrangement or understanding with the Company or any Restricted
Subsidiary unless the terms of any such agreement, contract, arrangement or
understanding are no less favorable to the Company or such Restricted Subsidiary
than those that might be obtained at the time from Persons who are not
Affiliates of the Company; (c) is a Person with respect to which neither the
Company nor any of its Restricted Subsidiaries has any direct or indirect
obligation (x) to subscribe for additional Equity Interests or (y) to maintain
or preserve such Person's financial condition or to cause such Person to achieve
any specified levels of operating results; and (d) has not guaranteed or
otherwise directly or indirectly provided credit support for any Indebtedness of
the Company or any of its Restricted Subsidiaries. Any such designation by the
Board of Directors shall be evidenced to the Trustee by filing with a Trustee a
certified copy of the Board Resolution giving effect to such designation and an
Officers' Certificate certifying that such designation complied with the
foregoing conditions and was permitted under the Indenture.  If, at any time,
any Unrestricted Subsidiary would fail to meet the foregoing requirements as an
Unrestricted Subsidiary, it shall thereafter cease to be an Unrestricted
Subsidiary for purposes of the Indenture and any Indebtedness of such Subsidiary
shall be deemed to be incurred by a Restricted Subsidiary of the Company as of
such date.  The Board of Directors of the Company may at any time designate any
Unrestricted Subsidiary to be a Restricted Subsidiary; provided that such
designation shall be deemed to be an incurrence of Indebtedness and issuance of
preferred stock by a Restricted Subsidiary of the Company of any outstanding
Indebtedness or outstanding issue of preferred stock of such Unrestricted
Subsidiary and such designation shall only be permitted if (i) such Indebtedness
and preferred stock is permitted under the Indenture, (ii) such Subsidiary
becomes a Guarantor, and (iii) no Default or Event of Default would exist
following such designation.

     "Voting Stock" of any Person as of any date means the Capital Stock of such
Person that is at the time entitled to vote in the election of the Board of
Directors of such Person.

     "Weighted Average Life to Maturity" means, when applied to any Indebtedness
at any date, the number of years obtained by dividing (i) the sum of the
products obtained by multiplying (a) the amount of each then remaining
installment, sinking fund, serial maturity or other required payments of
principal, including payment at final 

                                      111
<PAGE>
 
maturity, in respect thereof, by (b) the number of years (calculated to the
nearest one-twelfth) that will elapse between such date and the making of such
payment, by (ii) the then outstanding principal amount of such Indebtedness.

     "Wholly Owned Subsidiary" of any Person means a Restricted Subsidiary of
such Person all of the outstanding Capital Stock or other ownership interests of
which (other than directors' qualifying shares) shall at the time be owned by
such Person or by one or more Wholly Owned Restricted Subsidiaries of such
Person or by such Person and one or more Wholly Owned Restricted Subsidiaries of
such Person.

                                      112
<PAGE>
 
                      DESCRIPTION OF HOLDING INDEBTEDNESS
    
     The Debentures have been issued in an aggregate principal amount at
maturity of $112.0 million and will mature on April 15, 2009.  The Debentures
have been issued under an Indenture dated as of April 15, 1998 (the "Holding
Indenture") between Holding and United States Trust Company of New York, as
trustee, and constitute senior unsecured obligations of Holding.  The following
summary of some of the terms of the Debentures does not purport to be complete
and is qualified in its entirety by reference to the Holding Indenture,
including the definitions therein of certain terms used below.  Cash interest
will not accrue on the Debentures prior to April 15, 2003, and the principal of
the Debentures accretes at a rate of 12.875% per annum.  Thereafter, cash
interest on the Debentures will accrue at the rate of 12.875% per annum and will
be payable semiannually in arrears on each April 15 and October 15 of each year,
commencing October 15, 2003, to the holders of record on the immediately
preceding April 1 and October 1, respectively.     

     On or after April 15, 2003, the Debentures may be redeemed at the option of
Holding, in whole at any time or in part from time to time, at a redemption
price equal to the applicable percentage of the principal amount thereof set
forth below, plus accrued and unpaid interest, if any, to the redemption date,
if redeemed during the twelve-month period commencing on April 15 in the years
set forth below:

<TABLE>
<CAPTION>

                                                          REDEMPTION
     YEAR                                                   PRICE
    -------                                              -----------
<S>                                                      <C>

     2003..............................................   106.438%
     2004..............................................   104.292%
     2005..............................................   102.146%
     2006 and thereafter...............................   100.000%
</TABLE>

     Notwithstanding the foregoing, at any time on or prior to April 15, 2001,
Holding may use the net proceeds of one or more Equity Offerings (as defined in
the Holding Indenture) to redeem up to 35% of the Debentures at a redemption
price equal to 112.875% of the Accreted Value (as defined therein) thereof plus
accrued and unpaid interest and Liquidated Damages, if any, to the redemption
date; provided, however, that after any such redemption the aggregate principal
amount of the Debentures outstanding must equal at least 65% of the aggregate
principal amount of the Debentures originally issued; and provided further, that
such redemption shall occur within 90 days of the date of the closing of the
Equity Offering.

     In the event of a Change of Control (as defined in the Holding Indenture),
each holder of Debentures has the right to require the repurchase of such
holder's Holding Senior Discount Debentures at a purchase price equal to 101% of
the principal amount thereof, plus accrued and unpaid interest, if any, to the
purchase date.

     The Holding Indenture contains covenants that, among other things, limit
the ability of Holding to enter into certain mergers or consolidations and sell
assets and of Holding and its subsidiaries, incur additional indebtedness and
issue preferred stock, pay dividends or certain other distributions, engage in
transactions with affiliates, enter into new businesses, sell stock of
Restricted Subsidiaries, issue stock of subsidiaries, make certain investments,
repurchase stock and certain indebtedness and create or incur certain liens.
Under certain circumstances, Holding will be required to make an offer to
purchase Holding Senior Discount Debentures at a price equal to 100% of the
principal amount thereof, plus accrued interest to the date of purchase with the
proceeds of certain Asset Sales (as defined in the Holding Indenture).  The
Holding Indenture contains certain customary events of defaults, which will
include the failure to pay interest and principal, the failure to comply with
certain covenants in the Holding Senior Discount Debentures or the Holding
Indenture, a default under certain indebtedness, the imposition of certain final
judgments or warrants of attachment and certain events occurring under
bankruptcy laws.

                                      113
<PAGE>
 
    
                   MATERIAL FEDERAL INCOME TAX CONSIDERATIONS     
        
     The following discussion describes the material federal income tax
consequences expected to result to Holders whose Series A Notes are exchanged
for Series B Notes in the Exchange Offer. This discussion does not address the
U.S. federal income tax consequences of ownership of Series B Notes not held as
capital assets within the meaning of Section 1221 of the U.S. Internal Revenue
Code of 1986, as amended (the "Code"), or the U.S. federal income tax
consequences to Holders subject to special treatment under the U.S. federal
income tax laws, such as dealers in securities or foreign currency, tax-exempt
entities, financial institutions, insurance companies, persons that hold the
Series B Notes as part of a "straddle," a "hedge," a "synthetic security," a
"conversion transaction," or other integrated investment, persons that have a
"functional currency" other than the U.S. dollar, and investors in pass-through
entities. In addition, this discussion does not describe any tax consequences
arising under U.S. federal gift and estate taxes (except to the limited extent
set forth below under "Non-U.S. Holders") or under the tax laws of any state,
local or foreign jurisdiction.    

     This discussion is based upon the Code, existing regulations thereunder,
and current administrative rulings and court decisions.  All of the foregoing is
subject to change, possibly on a retroactive basis, and any such change could
affect the continuing validity of this discussion.

     HOLDERS OF THE SERIES A NOTES SHOULD CONSULT THEIR OWN ADVISORS AS TO HOW
THEIR OWN PARTICULAR TAX SITUATION MIGHT BE AFFECTED BY THE EXCHANGE OF SERIES A
NOTES FOR SERIES B NOTES AND THE OWNERSHIP AND DISPOSITION OF THEIR SERIES B
NOTES EXCHANGED THEREFOR.


                                  U.S. HOLDERS

     The following discussion is limited to the U.S. federal income tax
consequences relevant to a holder of a Series B Note that is (i) a citizen or
resident (as defined in Section 7701(b)(1) of the Code) of the United States,
(ii) a corporation organized under the laws of the United States or any
political subdivision thereof or therein, (iii) an estate, the income of which
is subject to U.S. federal income tax regardless of the source, (iv) a trust,
with respect to which a court within the United States is able to exercise
primary supervision over its administration and one or more United States
persons have the authority to control all its substantial decisions or (v) a
person whose worldwide income and gain is subject to U.S. federal income tax on
a net basis (a "U.S. Holder").  Certain U.S. federal income tax consequences
relevant to a holder other than a U.S. Holder are discussed separately below.

STATED INTEREST

     Interest on a Series B Note should be taxable to a U.S. Holder as ordinary
interest income at the time it accrues or is received in accordance with such
Holder's method of accounting for U.S. federal income tax purposes.

SALE, EXCHANGE OR REDEMPTION OF THE SERIES B NOTES

     Upon the disposition of a Series B Note by sale, exchange or redemption, a
U.S. Holder will generally recognize capital gain or loss equal to the
difference between (i) the amount realized on the disposition (other than
amounts attributable to accrued interest not yet taken into income) and (ii) the
U.S. Holder's tax basis in the Series B Note.  A U.S. Holder's tax basis in a
Series B Note generally will equal the cost of the Series B Note to the U.S.
Holder increased by amounts includable in income as market discount (if the U.S.
Holder elects to include market discount on a current basis) and reduced by any
bond premium amortized by any U.S. Holder.

EXCHANGE OFFER
    
     The exchange of the Series A Notes for the Series B Notes pursuant to the
Exchange Offer will not constitute a taxable exchange.  As a result, (i) a U.S.
Holder will not recognize taxable gain or loss as a result of exchanging the
Series A Notes for the Series B Notes pursuant to the Exchange Offer, (ii) the
holding      

                                      114
<PAGE>
 
    
period of the Series B Notes will include the holding period of the Series A
Notes exchanged therefor and (iii) the adjusted tax basis of the Series B Notes
will be the same as the adjusted tax basis of the Series A Notes exchanged
therefor immediately before the exchange.     

     The Company will be required to pay additional cash interest on the Series
A Notes if it fails to comply with certain of its obligations under the Exchange
Offer Registration Rights Agreement.  Such additional interest should be taxable
to a U.S. Holder as ordinary income at the time it accrues or is received in
accordance with such holder's regular method of tax accounting.  It is possible,
however, that the IRS may take a different position, in which case a U.S. Holder
might be required to include such additional interest in income as it accrues or
becomes fixed (regardless of such holder's regular method of tax accounting).

BACKUP WITHHOLDING AND INFORMATION REPORTING

     Under the Code, a U.S. Holder of a Series B Note may be subject, under
certain circumstances, to information reporting and or backup withholding at a
31% rate with respect to cash payments in respect of interest on, or the gross
proceeds from disposition of, a Series B Note thereof.  This withholding
applies, only if a U.S. Holder (i) fails to furnish its social security or other
taxpayer identification number ("TIN") within a reasonable time after a request
therefor, (ii) furnishes an incorrect TIN, (iii) fails to report interest or
dividends properly, or (iv) fails, under certain circumstances to provide a
certified statement, signed under penalty of perjury, that the TIN provided is
its correct number and that it is not subject to backup withholding.  Any amount
withheld from a payment to a U.S. Holder under the backup withholding rules is
allowable as a credit (and may entitle such holder to a refund) against such
Holder's U.S. federal income tax liability, provided that the required
information is furnished to the IRS.  Certain persons are exempt from backup
withholding, including corporations and financial institutions.  Holders of
Series B Notes should consult their tax advisors as to their qualification for
exemption from withholding and the procedure for obtaining such exemption.


                                NON-U.S. HOLDERS

     The following discussion is limited to certain U.S. federal income and
estate tax consequences relevant to a holder of a Series B Note that is not (i)
a current or former citizen or resident of the United States, (ii) a corporation
organized under the laws of the United States or any political subdivision
thereof or therein, (iii) an estate the income of which is subject to U.S.
federal income tax regardless of the source or (iv) a trust, with respect to
which a court within the United States is able to exercise primary supervision
over its administration and one or more United States persons have the authority
to control all its substantial decisions (a "Non-U.S. Holder").

     This discussion does not address with all aspects of U.S. federal income
and estate taxation that may be relevant to any particular Non-U.S. Holder in
light of such Holder's personal circumstances, including holding the Series B
Notes through a partnership.

     For purposes of the following discussion, interest and gain on the sale,
exchange or other disposition of the Series B Note will be considered "U.S.
trade or business income" if such interest or gain is (i) effectively connected
with the conduct of a U.S. trade or business or (ii) in the case of a treaty
resident, attributable to a U.S. permanent establishment (or to a fixed base) in
the United States.

STATED INTEREST

     Generally, interest paid to a Non-U.S. Holder of a Series B Note that is
not U.S. trade or business income will not be subject to U.S. federal income or
withholding tax if the interest qualifies as "portfolio interest." Interest on
the Series B Notes will qualify as portfolio interest if (i) the Non-U.S. Holder
does not actually or constructively own 10% or more of the total voting power of
all voting stock of the Company and is not a "controlled foreign corporation"
with respect to which the Company is a "related person" within the meaning of
the Code, and (ii) the Non-U.S. Holder, under penalties of perjury, certifies
that the Non-U.S. Holder is not a U.S. person and such certificate provides the
Non-U.S. Holder's name and address.

                                      115
<PAGE>
 
     The gross amount of payments to a Non-U.S. Holder of interest that do not
qualify for the portfolio interest exception and that are not U.S. trade or
business income will be subject to U.S. withholding tax at the rate of 30%,
unless a U.S. income tax treaty applies to reduce or eliminate withholding.
U.S. trade or business income will be taxed at regular U.S. federal income tax
rates rather than the 30% or lower treaty rate.  To claim the benefit of a tax
treaty or to claim exemption from withholding because the income is U.S. trade
or business income, the Non-U.S. Holder must provide a properly executed Form
1001 or 4224 (or such successor forms as the IRS designates), as applicable,
prior to payment of interest.  These forms must be periodically updated.  On
October 6, 1997, the Treasury Department issued final regulations relating to
withholding, information reporting and backup withholding that unify current
certification procedures and forms and clarify reliance standards (the "Final
Regulations").  The Final Regulations generally will be effective with respect
to payments made after December 31, 1999.  Under the Final Regulations, the
Forms 1001 and 4224 will be replaced by Form W-8.  Also under the Final
Regulations, a Non-U.S. Holder who is claiming the benefits of a tax treaty may
be required to obtain a U.S. taxpayer identification number and to provide
certain documentary evidence issued by foreign governmental authorities to prove
residence in the foreign country.  Certain special procedures are provided in
the Final Regulations for payments through qualified intermediaries.

SALE, EXCHANGE OR REDEMPTION OF SERIES B NOTES

     Except as described below and subject to the discussion concerning backup
withholding, any gain realized by a Non-U.S. Holder on the sale, exchange or
redemption of a Series B Note generally will not be subject to U.S. federal
income tax, unless (i) such gain is U.S trade or business income, (ii) subject
to certain exceptions, the Non-U.S. Holder is an individual who holds the Series
B Note as a capital asset and is present in the United States for 183 days or
more in the taxable year of the disposition or (iii) the Non-U.S. Holder is
subject to tax pursuant to the provisions of the United States federal income
tax laws applicable to certain United States expatriates.

FEDERAL ESTATE TAX

     Series B Notes held (or treated as held) by an individual who is a Non-U.S.
Holder at the time of his or her death will not be subject to U.S. federal
estate tax, provided that the individual did not actually or constructively own
10% or more of the total voting power of all voting stock of the Company, and
income on the Series B Notes was not U.S. trade or business income.

INFORMATION REPORTING AND BACKUP WITHHOLDING

     The Company must report annually to the IRS and to each Non-U.S. Holder any
interest that is subject to U.S. withholding tax or that is exempt from
withholding pursuant to a tax treaty or the portfolio interest exception. Copies
of these information returns may also be made available under the provisions of
a specific treaty or agreement to the tax authorities of the country in which
the Non-U.S. Holder resides.

     The regulations provide that backup withholding and information reporting
will not apply to payments of principal and interest on the Series B Notes by
the Company to a Non-U.S. Holder, if the Holder certifies as to its non-U.S.
status under penalties of perjury or otherwise establishes an exemption from
backup withholding and information reporting, provided that neither the Company
nor its paying agent has actual knowledge that the Holder is not a Non-U.S.
Holder or that the conditions of any other exemption are not, in fact,
satisfied.

     The payment of the proceeds from the disposition of Series B Notes to or
through the U.S. office of any broker, U.S. or foreign, will be subject to
information reporting and possible backup withholding unless the Non-U.S. Holder
certifies as to its non-U.S. status under penalties of perjury or otherwise
establishes an exemption from such information reporting and backup withholding,
provided that the broker does not have actual knowledge that the holder is not a
Non-U.S. Holder or that the conditions of any other exemption are not, in fact,
satisfied.

     The payment of proceeds from the disposition of a Series B Note to or
through a non-U.S. office of a broker that is (i) a U.S. person, (ii) a
"controlled foreign corporation" for U.S. federal income tax purposes, (iii) a
foreign person 50% or more of whose gross income from all sources for the three-
year period ending with the close of its taxable year preceding the payment (or
for such part of the period that the broker has been in existence) is 

                                      116
<PAGE>
 
derived from activities that are effectively connected with the conduct of a
U.S. trade or business) or (iv) after December 31, 1999, a foreign partnership
if either (A) more than 50% of the income or capital interest is owned by U.S.
Holders or (B) such partnership has certain connections to the United States,
will be subject to information reporting, unless the broker has documentary
evidence in its files that the Non-U.S. Holder is a non-U.S. person and the
broker has no actual knowledge to the contrary. Before January 1, 2000, the
payment of the proceeds from the disposition of Series B Notes to or through a
non-U.S. office of a broker generally will not be subject to backup withholding.
After December 31, 1999, such payment will be subject to backup withholding if
information reporting is required.
    
     After December 31, 1999, payments through a non-U.S. intermediary
satisfying certain requirements will not be subject to either backup withholding
or information reporting.  Holders should consult with their own tax advisors
regarding these rules.     

     Any amounts withheld under the backup withholding rules from a payment to a
Non-U.S. Holder will be allowed as a refund or a credit against such Non-U.S.
Holder's U.S. federal income tax liability, provided the required information is
furnished to the IRS.

                                      117
<PAGE>
 
                              PLAN OF DISTRIBUTION

     Each broker-dealer that receives Series B Notes for its own account
pursuant to the Exchange Offer must acknowledge that it will deliver a
prospectus in connection with any resale of such Series B Notes.  This
Prospectus, as it may be amended or supplemented from time to time, may be used
by a broker-dealer in connection with resales of Series B Notes received in
exchange for Series A Notes where such Series A Notes were acquired as a result
of market-making activities or other trading activities.  A broker-dealer who
acquired Series A Notes directly from the Company may not participate in the
Exchange Offer and must comply with the registration and prospectus delivery
requirements of the Securities Act in connection with any sale or transfer of
Series A Notes, unless such sale or transfer is made pursuant to an exemption
from such requirements.  The Company has agreed that for a period of 180 days
after the Expiration Date or such shorter period as will terminate when all
Series B Notes covered by the registration statement of which this Prospectus is
a part have been sold pursuant thereto, it will make this Prospectus, as amended
or supplemented, available to any broker-dealer for use in connection with any
such resale.  In addition, until           , 1998, all dealers effecting
transactions in the Series B Notes may be required to deliver a prospectus.

     The Company will not receive any proceeds from any sale of Series B Notes
by broker-dealers.  Series B Notes received by broker-dealers for their own
account pursuant to the Exchange Offer may be sold from time to time in one or
more transactions in the over-the-counter market, in negotiated transactions,
through the writing of options on the Series B Notes or a combination of such
methods of resale, at market prices prevailing at the time of resale, at prices
related to such prevailing market prices or negotiated prices.  Any such resale
may be made directly to purchasers or to or through brokers or dealers who may
receive compensation in the form of commissions or concessions from any such
broker-dealer and/or purchasers of any such Series B Notes.  Any broker-dealer
that resells Series B Notes that were received by it for its own account
pursuant to the Exchange Offer and any broker or dealer that participates in a
distribution of such Series B Notes may be deemed to be an "underwriter" within
the meaning of the Securities Act, and any profit on any such resale of Series B
Notes and any commissions or concessions received by any such persons may be
deemed to be underwriting compensation under the Securities Act.  The Letter of
Transmittal states that by acknowledging that it will deliver and by delivering
a prospectus, a broker-dealer will not be deemed to admit that it is an
"underwriter" within the meaning of the Securities Act.

     For a period of 180 days after the Expiration Date, the Company will
promptly send additional copies of this Prospectus and any amendment or
supplement to this Prospectus to any broker-dealer that requests such documents
in the Letter of Transmittal.  The Company has agreed to pay the expenses
incident to the Exchange Offer and to the Company's performance of, or
compliance with, the Exchange Offer Registration Rights Agreement (other than
commissions or concessions of any brokers or dealers) and will indemnify the
Holders of the Series B Notes against certain liabilities, including liabilities
under the Securities Act, in connection with the Exchange Offer. Insofar as
indemnification for liabilities arising under the Securities Act may be
permitted to directors, officers and persons controlling the Registrant pursuant
to the foregoing provisions, or otherwise, the Registrant has been advised that
in the opinion of the Commission such indemnification is against public policy
as expressed in the Securities Act and is therefore unenforceable.  In the event
that a claim for indemnification against such liabilities (other than the
payment by the Registrant of expenses incurred or paid by a director, officer or
controlling person of the Registrant in the successful defense of any action,
suit or proceeding) is asserted by such director, officer or controlling person
in connection with the securities being registered, the Registrant will, unless
in the opinion of its counsel the matter has been settled by controlling
precedent, submit to a court of appropriate jurisdiction the question whether
such indemnification by it is against public policy as expressed in the
Securities Act and will be governed by the final adjudication of such issue.

     The Initial Purchasers have also acted as initial purchasers in the
offering by Holding of the Debentures. DLJ is an affiliate of DLJ Capital
Funding, Inc. which is a syndication agent and a lender to the Company under the
New Credit Facility. DLJ performs various investment banking services from time
to time for FS&Co. and its affiliates, and an affiliate of DLJ is an investor in
an investment fund organized by FS&Co. Chase Securities Inc. is an affiliate of
The Chase Manhattan Bank which is the administrative agent and a lender to the
Company under the New Credit Facility. Chase Securities Inc., The Chase
Manhattan Bank and their affiliates perform various investment banking and
commercial banking services from time to time for FS&Co. and its affiliates, and
an affiliate 

                                      118
<PAGE>
 
of Chase Securities Inc. is a limited partner of certain investment funds
organized by FS&Co. See "Description of the New Credit Facility."

                                    EXPERTS
    
     The consolidated financial statements of Holding as of January 3, 1998 and
for the three years then ended, included in this Prospectus, have been audited
by Arthur Andersen LLP, independent public accountants, as indicated in their
reports with respect thereto, and are included herein in reliance upon the
authority of said firm as experts in giving said reports.     
    
     The financial statements of Western Auto as of January 3, 1998 and December
28, 1996 and for each of the three years in the period ended January 3, 1998
included in this Prospectus have been audited by Deloitte & Touche LLP,
independent auditors, as stated in their report appearing herein, and have been
so included in reliance upon the report of such firm given upon their authority
as experts in accounting and auditing.     

                                 LEGAL MATTERS

     Certain legal matters with respect to the legality of the Series B Notes
offered hereby will be passed upon for the Company by Riordan & McKinzie, a
Professional Corporation, Los Angeles, California.  Certain principals and
employees of Riordan & McKinzie are limited partners in partnerships which are
limited partners of an FS&Co. investment fund that own a majority of Holding's
equity interests.

                                      119
<PAGE>
 
                  INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
<TABLE>    
<CAPTION>
                                                                                                 PAGE
                                                                                                 ----
<S>                                                                                              <C> 
ADVANCE STORES COMPANY, INCORPORATED AND SUBSIDIARIES CONSOLIDATED FINANCIAL STATEMENTS:

AUDITED FINANCIAL STATEMENTS:

Report of Independent Public Accountants........................................................  F-2

Consolidated Balance Sheets - January 3, 1998, and December 28, 1996............................  F-3

Consolidated Statements of Income For the Years Ended January 3, 1998, December 28, 1996,
  and December 30, 1995.........................................................................  F-4

Consolidated Statements of Changes in Stockholder's Equity For the Years Ended
  January 3, 1998, December 28, 1996, and December 30, 1995.....................................  F-5

Consolidated Statements of Cash Flows For the Years Ended January 3, 1998,
  December 28, 1996, and December 30, 1995......................................................  F-6

Notes to Consolidated Financial Statements January 3, 1998, December 28, 1996, and
  December 30, 1995.............................................................................  F-7

UNAUDITED FINANCIAL STATEMENTS:

Condensed Consolidated Balance Sheets - July 18, 1998, and January 3, 1998.....................  F-22

Condensed Consolidated Statements of Income for the Twelve and Twenty-Eight Week Periods Ended
  July 18, 1998, and July 12, 1997.............................................................  F-23

Condensed Consolidated Statements of Cash Flows for the Twenty-Eight Week Periods Ended 
  July 18, 1998, and July 12, 1997.............................................................  F-24

Notes to Unaudited Condensed Consolidated Financial Statements for the Twelve and
  Twenty-Eight Week Periods Ended July 18, 1998 and July 12, 1997..............................  F-25 

WESTERN AUTO SUPPLY COMPANY (A WHOLLY OWNED SUBSIDIARY OF SEARS, ROEBUCK AND CO.) AND 
  SUBSIDIARIES CONSOLIDATED FINANCIAL STATEMENTS:

AUDITED FINANCIAL STATEMENTS:

Independent Auditors' Report...................................................................  F-36

Consolidated Balance Sheets - January 3, 1998 and December 28, 1996............................  F-37

Consolidated Statements of Operations for the Years (53/52 weeks) Ended January 3, 1998, 
  December 28, 1996, and December 30, 1995.....................................................  F-38

Consolidated Statements of Stockholders' Equity For the Years (53/52 weeks) Ended January 3, 
  1998, December 28, 1996, and December 30, 1995...............................................  F-39

Consolidated Statements of Cash Flows For the Years (53/52 weeks) Ended January 3, 1998, 
  December 28, 1996, and December 30, 1995.....................................................  F-40

Notes to Consolidated Financial Statements for the Years (53/52 weeks) Ended January 3, 1998, 
  December 28, 1996, and December 30, 1995.....................................................  F-41

UNAUDITED FINANCIAL STATEMENTS:

Consolidated Balance Sheets - July 4, 1998 and January 3, 1998.................................  F-54

Consolidated Statements of Operations for the 3 and 6 Month Periods Ended July 4, 1998 and
  June 28, 1997................................................................................  F-55

Consolidated Statements of Cash Flows for the 6 Month Periods Ended July 4, 1998 and 
  June 28, 1997................................................................................  F-56

Notes to Consolidated Financial Statements (unaudited) for the 3 and 6 Month Periods Ended 
  July 4, 1998 and June 28, 1997...............................................................  F-57

</TABLE>     


                                      F-1
<PAGE>
 
REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Board of Directors and Stockholder of
Advance Stores Company, Incorporated:

We have audited the accompanying consolidated balance sheets of Advance Stores
Company, Incorporated (a Virginia company) and subsidiaries (the Company, and a
wholly owned subsidiary of Advance Holding Corporation), as of January 3, 1998,
and December 28, 1996, and the related consolidated statements of income,
changes in stockholder's equity and cash flows for each of the three fiscal
years in the period ended January 3, 1998.  These consolidated financial
statements are the responsibility of the Company's management.  Our
responsibility is to express an opinion on these consolidated financial
statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the consolidated financial statements are
free of material misstatement.  An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the consolidated financial
statements.  An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation.  We believe that our audits provide a
reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Advance Stores
Company, Incorporated and subsidiaries as of January 3, 1998, and December 28,
1996, and the results of their operations and their cash flows for each of the
three fiscal years in the period ended January 3, 1998, in conformity with
generally accepted accounting principles.

                                                           ARTHUR ANDERSEN LLP
   
Greensboro, North Carolina,                                
 January 30, 1998 (except with
 respect to the matters discussed
 in Note 11, as to which the date
 is March 18, 1998, and in Note 13,
 as to which the date is August 17, 1998).     

                                      F-2
<PAGE>
 
             ADVANCE STORES COMPANY, INCORPORATED AND SUBSIDIARIES

     CONSOLIDATED BALANCE SHEETS - JANUARY 3, 1998, AND DECEMBER 28, 1996


<TABLE>
<CAPTION>
                         ASSETS                        JANUARY 3,   DECEMBER 28,
                         ------
                                                         1998          1996
                                                       ----------   ------------
                                                          (dollars in thousands)
<S>                                                    <C>          <C> 
Current assets:                             
  Cash and cash equivalents                              $  7,447     $  6,932
  Receivables, primarily from vendors                      19,117       14,355
  Trade Receivables                                         3,359            -
  Inventories                                             280,267      252,544
  Prepaid expenses and other current assets                 2,893        1,948
  Refundable income taxes                                     168            -
                                                          -------      -------
           Total current assets                           313,251      275,779
PROPERTY AND EQUIPMENT, NET                               134,896      108,452
OTHER ASSETS                                                2,054          389
                                                         --------     --------
                                                         $450,201     $384,620
                                                         ========     ========
 
              LIABILITIES AND STOCKHOLDER'S EQUITY 
              ------------------------------------

Current liabilities:                                                          
  Bank overdrafts                                        $  7,235     $ 14,267
  Borrowings secured by trade receivables                   3,359            -
  Current portion of long-term debt                             -        1,850
  Current portion of deferred revenue                       1,530        1,602
  Accounts payable                                        157,096      130,024
  Accrued expenses                                         27,762       22,911
  Deferred income taxes                                     3,133        3,168
                                                         --------     -------- 
           Total current liabilities                      200,115      173,822
                                                         --------     -------- 
LONG-TERM DEBT, primarily to affiliates                   106,542       91,803
                                                         --------     -------- 
DEFERRED REVENUE                                              693          426
                                                         --------     -------- 
DEFERRED INCOME TAXES                                      12,839        9,316
                                                         --------     -------- 
OTHER LONG-TERM LIABILITIES                                   843          456
                                                         --------     -------- 
COMMITMENTS AND CONTINGENCIES (Notes 3,                                       
 6, 7, 8 and 9)                                                               
STOCKHOLDER'S EQUITY:                                                         
 Common stock, Class A, voting, $100                                          
  par value; 5,000 shares authorized, 1                                       
  share issued and outstanding                                  -            -
 Additional paid-in capital                                   967          967
 Retained earnings                                        128,202      107,830
                                                         --------     -------- 
           Total stocholder's equity                      129,169      108,797
                                                         --------     -------- 
                                                         $450,201     $384,620
                                                         ========     ======== 
</TABLE>

          The accompanying notes to consolidated financial statements
                 are an integral part of these balance sheets.

                                      F-3
<PAGE>
 
             ADVANCE STORES COMPANY, INCORPORATED AND SUBSIDIARIES

                       CONSOLIDATED STATEMENTS OF INCOME
                     FOR THE YEARS ENDED JANUARY 3, 1998,
                   DECEMBER 28, 1996, AND DECEMBER 30, 1995


<TABLE>
<CAPTION>
                                                                       1997           1996           1995
                                                                   ------------    -----------    -----------
                                                                    (53 weeks)     (52 weeks)     (52 weeks)
                                                                             (dollars in thousands)
<S>                                                                <C>             <C>            <C> 
NET SALES                                                              $848,108       $705,983       $602,559
COST OF SALES, including purchasing and warehousing costs               524,586        437,615        369,962
                                                                   ------------    -----------    -----------
         Gross profit                                                   323,522        268,368        232,597
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES                            279,924        228,049        196,153
                                                                   ------------    -----------    -----------
         Operating income                                                43,598         40,319         36,444
                                                                   ------------    -----------    -----------
OTHER INCOME (EXPENSE):
 Interest expense                                                        (7,732)        (6,221)        (6,327)
 Interest income                                                             23            275            392
 Losses on sales of property and equipment, net                            (362)           (97)        (1,905)
 Other, net                                                                (485)          (329)          (251)
                                                                   ------------    -----------    -----------
         Total other income (expense), net                               (8,556)        (6,372)        (8,091)
                                                                   ------------    -----------    -----------
INCOME BEFORE PROVISION FOR INCOME TAXES                                 35,042         33,947         28,353
PROVISION FOR INCOME TAXES                                               14,670         13,735         11,648
                                                                   ------------    -----------    -----------
NET INCOME                                                             $ 20,372       $ 20,212       $ 16,705
                                                                   ============    ===========    ===========
</TABLE>

          The accompanying notes to consolidated financial statements
                   are an integral part of these statements.

                                      F-4
<PAGE>
 
             ADVANCE STORES COMPANY, INCORPORATED AND SUBSIDIARIES

          CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDER'S EQUITY
                     FOR THE YEARS ENDED JANUARY 3, 1998,
                   DECEMBER 28, 1996, AND DECEMBER 30, 1995



<TABLE>
<CAPTION>
                                                   COMMON        ADDITIONAL                       TOTAL
                                                    STOCK         PAID-IN      RETAINED      STOCKHOLDER'S
                                                   CLASS A        CAPITAL      EARNINGS         EQUITY
                                                  ---------     -----------   ----------    ---------------
                                                                   (dollars in thousands)
<S>                                               <C>           <C>           <C>           <C>
BALANCE, December 31, 1994                           $-             $967        $ 70,913           $ 71,880
 Net income                                           -                -          16,705             16,705
                                                   ----            -----        --------           -------- 
BALANCE, December 30, 1995                            -              967          87,618             88,585
 Net income                                           -                -          20,212             20,212
                                                   ----            -----        --------           -------- 
BALANCE, December 28, 1996                            -              967         107,830            108,797
 Net income                                           -                -          20,372             20,372
                                                   ----            -----        --------           -------- 
BALANCE, January 3, 1998                             $-             $967        $128,202           $129,169
                                                   ====            =====        ========           ======== 
</TABLE>

         The accompanying notes to consolidated financial statements 
                   are an integral part of these statements.

                                      F-5
<PAGE>
 
             ADVANCE STORES COMPANY, INCORPORATED AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                     FOR THE YEARS ENDED JANUARY 3, 1998,
                   DECEMBER 28, 1996, AND DECEMBER 30, 1995

<TABLE>
<CAPTION>
                                                                             1997            1996            1995
                                                                          -----------     -----------     -----------
                                                                           (53 weeks)      (52 weeks)      (52 weeks)
                                                                                    (dollars in thousands)
<S>                                                                       <C>             <C>             <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
 Net income                                                                   $ 20,372        $ 20,212        $ 16,705
 Adjustments to reconcile net income to net cash provided by operating
  activities-
     Depreciation and amortization                                              21,801          17,499          14,799
     Losses on sales of property and equipment                                     362              97           1,905
     Provision for deferred income taxes                                         4,211           5,250           1,913
     Net periodic postretirement benefit expense, net of payments made             387             245             211
     Net (increase) decrease in:
       Receivables, primarily from vendors                                      (4,762)         (5,604)         (2,531)
       Trade receivables                                                        (3,359)              -               -
       Inventories                                                             (27,723)        (72,645)        (24,670)
       Prepaid expenses and other assets                                          (837)            517          (1,177)
       Refundable income taxes                                                    (168)              -           1,113
     Net increase (decrease) in:
       Accounts payable                                                         27,072          58,589           9,577
       Accrued expenses                                                          4,128          (1,169)          9,009
                                                                             ---------        --------        --------
         Net cash provided by operating  activities                             41,484          22,991          26,854
                                                                             ---------        --------        --------
CASH FLOWS FROM INVESTING ACTIVITIES:
 Purchases of property and equipment                                           (48,864)        (44,264)        (42,939)
 Proceeds from sales of property and equipment                                     257             143           3,084
                                                                             ---------        --------        --------
         Net cash used in investing activities                                 (48,607)        (44,121)        (39,855)
                                                                             ---------        --------        --------
CASH FLOWS FROM FINANCING ACTIVITIES:
 Increase (decrease) in bank overdrafts                                         (7,032)            817           4,749
 Proceeds from issuance of long-term debt                                       13,121          16,116          19,572
 Principal payments on long-term debt                                             (232)         (1,740)           (350)
 Borrowings secured by trade receivables                                         3,359               -               -
 Restricted escrow funds                                                        (1,773)              -               -
 Increase (decrease) in deferred revenue                                           195          (1,416)         (1,046)
                                                                             ---------        --------        --------
         Net cash provided by financing activities                               7,638          13,777          22,925
                                                                             ---------        --------        --------
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                               515          (7,353)          9,924
CASH AND CASH EQUIVALENTS, beginning of year                                     6,932          14,285           4,361
                                                                             ---------        --------        --------
CASH AND CASH EQUIVALENTS, end of year                                        $  7,447        $  6,932        $ 14,285
                                                                             =========        ========        ========
SUPPLEMENTAL CASH FLOW INFORMATION:
 Interest paid                                                                $  8,440        $  6,354        $  6,024
 Income taxes paid, net of refunds received                                     12,454          11,212           3,581
                                                                             =========        ========        ========
</TABLE>

         The accompanying notes to consolidated financial statements 
                   are an integral part of these statements.

                                      F-6
<PAGE>
 
    
             ADVANCE STORES COMPANY, INCORPORATED AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           JANUARY 3, 1998, DECEMBER 28, 1996, AND DECEMBER 30, 1995
                 (dollars in thousands, except per share data)      

1.  DESCRIPTION OF BUSINESS:

Advance Stores Company, Incorporated and subsidiaries (the Company), a wholly
owned subsidiary of Advance Holding Corporation (the Parent), is a retailer of
automotive replacement parts, accessories and maintenance items, with 814, 649
and 536 stores as of January 3, 1998, December 28, 1996, and December 30, 1995,
respectively. The stores are located throughout Virginia, North Carolina, South
Carolina, Tennessee, West Virginia, Kentucky, Alabama, Georgia, Ohio,
Pennsylvania, Maryland, Michigan, Arkansas and Indiana.

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

ACCOUNTING PERIOD

The Company's fiscal year ends on the Saturday nearest the end of the month of
December. The consolidated financial statements reflect the results of
operations for the 53-week period ended January 3, 1998 (fiscal 1997) and the 
52-week periods ended December 28, 1996 (fiscal 1996) and December 30, 1995
(fiscal 1995).

PRINCIPLES OF CONSOLIDATION

The consolidated financial statements include the accounts of the Company and
its wholly owned subsidiaries. All significant intercompany balances and
transactions have been eliminated in consolidation.

USE OF ESTIMATES

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities at the date of the
financial statements and the reported amounts of revenues and expenses during
the reporting period.  Actual results could differ from those estimates.

CASH AND CASH EQUIVALENTS

Cash and cash equivalents consist of cash in banks and highly liquid debt
instruments with original maturities of three months or less.

                                      F-7
<PAGE>
 
     
             ADVANCE STORES COMPANY, INCORPORATED AND SUBSIDIARIES
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           JANUARY 3, 1998, DECEMBER 28, 1996, AND DECEMBER 30, 1995
                 (dollars in thousands, except per share data)     

INVENTORIES

Inventories are stated at the lower of cost or market.  Cost is determined using
the last-in, first-out (LIFO) method for approximately 89% of inventories at
January 3, 1998, and December 28, 1996, and the first-in, first-out (FIFO)
method for remaining inventories.  The Company capitalizes certain purchasing
and warehousing costs into inventory.  Purchasing and warehousing costs included
in inventory at January 3, 1998, and December 28, 1996, were $16,608 and
$14,217, respectively.  Inventories consist of the following:

<TABLE>
<CAPTION>
                                            JANUARY 3,    DECEMBER 28,
                                               1998           1996 
                                            ----------    ------------
 <S>                                        <C>           <C>
     Replacement cost                        $280,267       $252,544
     Reserve to state inventories at LIFO       2,274             56
                                            ----------    ------------
     Inventories at LIFO                      282,541        252,600
     Other reserves                            (2,274)           (56)
                                            ----------    ------------
                                             $280,267       $252,544
                                            ==========    ============
</TABLE>

PROPERTY AND EQUIPMENT

Property and equipment are stated at cost, less accumulated depreciation and
amortization.  Expenditures for maintenance and repairs are charged directly to
expense when incurred; major improvements are capitalized.  When items are sold
or retired, the related cost and accumulated depreciation are removed from the
accounts, with any gain or loss reflected in the consolidated statements of
income.

Depreciation of land improvements, buildings, furniture, fixtures and equipment
and vehicles is provided over the estimated useful lives, which range from 2 to
40 years, of the respective assets using the straight-line method.  Amortization
of leasehold improvements is provided over the shorter of the estimated useful
lives of the respective assets or the term of the lease using the straight-line
method.

In March 1995, Statement of Financial Accounting Standards (SFAS) No. 121,
"Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
be Disposed Of," was issued.  SFAS No. 121 requires that long-lived assets and
certain identifiable intangibles to be held and used or disposed of by an entity
be reviewed for impairment whenever events or changes in circumstances indicate
that the carrying amount of an asset may not be recoverable.  During 1996, the
Company adopted the provisions of SFAS No. 121, the effect of which was not
material to the accompanying consolidated financial statements.

                                      F-8
<PAGE>
 
    
             ADVANCE STORES COMPANY, INCORPORATED AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           JANUARY 3, 1998, DECEMBER 28, 1996, AND DECEMBER 30, 1995
                 (dollars in thousands, except per share data)     

ALLOWANCES

The Company receives rebates, discounts, cooperative advertising and other
incentives from vendors that are recorded as a reduction of cost of sales or
selling, general and administrative expenses when earned.  Amounts collected but
not yet earned are reflected as deferred revenue in the accompanying balance
sheets.  Management's estimate of the portion of deferred revenue that will be
earned within one year of the balance sheet date has been reflected as a current
liability in the accompanying consolidated balance sheets.

ACCRUAL FOR CLOSED STORES
    
The Company recognizes a provision for future obligations at the time a decision
is made to close a store.  The provision for closed stores includes the present
value of the remaining lease payments, reduced by the present value of estimated
revenues from subleases, and management's estimate of future insurance, property
tax and common area maintenance costs that are required under the terms of the
lease.    

POSTRETIREMENT BENEFITS

The Company provides certain health care and life insurance benefits for
eligible retired employees. Employees retiring from the Company with 20
consecutive years of service after age 40 are eligible for these benefits,
subject to deductibles, copayment provisions and other limitations.

The estimated cost of retiree health and life insurance benefits is recognized
over the years that the employees render service as required by SFAS No. 106,
"Employers Accounting for Postretirement Benefits Other Than Pensions."  The
initial accumulated liability, measured as of January 1, 1995, the date the
Company adopted SFAS No. 106, is being recognized over a 20-year amortization
period.

PREOPENING EXPENSES

Preopening expenses, which consist primarily of payroll and occupancy costs, are
expensed as incurred.

ADVERTISING COSTS

The Company expenses advertising costs as incurred.  Advertising expense was
approximately $23,274, $21,694 and $17,078 in fiscal 1997, 1996 and 1995,
respectively.

                                      F-9
<PAGE>
 
     
             ADVANCE STORES COMPANY, INCORPORATED AND SUBSIDIARIES
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           JANUARY 3, 1998, DECEMBER 28, 1996, AND DECEMBER 30, 1995
                 (dollars in thousands, except per share data)     

WARRANTY COSTS

Warranty costs associated with certain products sold with warranty protection
are estimated based on the Company's historical experience and recorded in the
period the product is sold.  The Company's vendors are primarily responsible for
warranty claims on vendor products.

INCOME TAXES

Deferred income taxes are recognized for the tax consequences in future years of
differences between the tax bases of assets and liabilities and their financial
reporting amounts at each period-end, based on enacted tax laws and statutory
tax rates applicable to the periods in which the differences are expected to
affect taxable income.  The provision for income taxes includes the income tax
payable for the period and the net change during the period in deferred tax
assets and liabilities.

REVENUE RECOGNITION

The Company recognizes revenue at the point of sale to the retail customer.  The
majority of sales are made for cash; however, during 1996, the Company began to
extend credit through a third-party provider of private label credit cards.
Receivables under the private label credit card program are transferred to the
third-party provider generally without recourse.  The Company provides for an
allowance for doubtful accounts on receivables sold on a recourse basis based
upon factors related to credit risk of specific customers, historical trends and
other information.  In fiscal 1997, the Company adopted SFAS No. 125,
"Accounting for Transfers and Servicing of Financial Assets and Extinguishment
of Liabilities," which provides that this arrangement be accounted for as a
secured borrowing.  Receivables under the private label credit card and the
related payable to the third-party provider were $3,359 at January 3, 1998.

FINANCIAL INSTRUMENTS

The Company has certain financial instruments which include cash and cash
equivalents, receivables, accounts payable, bank overdrafts and long-term debt.
The carrying amounts of these financial instruments approximate fair value
because of their short maturities.

RECLASSIFICATIONS

Certain items in the fiscal 1996 and fiscal 1995 financial statements have been
reclassified to conform with the fiscal 1997 presentation.

                                      F-10
<PAGE>
 
    
             ADVANCE STORES COMPANY, INCORPORATED AND SUBSIDIARIES
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           JANUARY 3, 1998, DECEMBER 28, 1996, AND DECEMBER 30, 1995
                 (dollars in thousands, except per share data)     


3.  PROPERTY AND EQUIPMENT:

Property and equipment consists of the following:

<TABLE>    
<CAPTION>
                                                   JANUARY 3,       DECEMBER 28,        ESTIMATED
                                                      1998              1996          USEFUL LIVES
                                                   ----------       ------------      ------------
      <S>                                          <C>              <C>               <C> 
      Land and land improvements                    $  3,316          $  3,242        0 - 10 years
      Buildings                                       10,434            10,330            40 years
      Leasehold improvements                          18,435            17,053        (see Note 2)
      Furniture, fixtures and equipment              143,069           115,263        3 - 12 years
      Vehicles                                        21,979            20,368        2 - 10 years
      Construction in progress                        15,603                 -             -
                                                   ----------       ------------
                                                     212,836           166,256
      Less - Accumulated depreciation and        
       amortization                                  (77,940)          (57,804)
                                                   ----------       ------------
      Property and equipment, net                   $134,896          $108,452
                                                   ==========       ============
</TABLE>     

Construction in progress primarily relates to the construction of a distribution
center (Note 5).

The Company capitalized $169 and $235 of interest incurred on funds used to
construct buildings and improvements during fiscal 1997 and 1996, respectively.
No interest was capitalized during fiscal 1995.

At January 3, 1998, the Company had contractual commitments of approximately
$4,188 to construct facilities or purchase equipment.


4.  ACCRUED EXPENSES:

Accrued expenses consist of the following:

<TABLE>
<CAPTION>
                                                   JANUARY 3,    DECEMBER 28, 
                                                      1998           1996 
                                                   ----------    ------------
      
      <S>                                          <C>           <C>
      Payroll and related benefits                  $ 7,307         $ 7,780
      Sales taxes                                     3,439           2,674
      Medical and workers' compensation claims        5,266           2,679
      Other                                          11,750           9,778
                                                   ----------    ------------ 
      Total accrued expenses                        $27,762         $22,911
                                                   ==========    ============
</TABLE>

                                      F-11
<PAGE>
 
     
             ADVANCE STORES COMPANY, INCORPORATED AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           JANUARY 3, 1998, DECEMBER 28, 1996, AND DECEMBER 30, 1995
                 (dollars in thousands, except per share data)     


5.  LONG-TERM DEBT:

Long-term debt consists of the following:

<TABLE>
<CAPTION>
                                                                         JANUARY 3,     DECEMBER 28,
                                                                            1998           1996
                                                                         ----------     -----------
<S>                                                                      <C>            <C>
Revolving note, due December 31, 1999, interest payable quarterly  
 at the prime rate (8.5% at January 3, 1998) unsecured, payable    
 to affiliated company                                                   $ 46,856       $45,600
Revolving note, due December 31, 1999, interest payable quarterly  
 at the 90-day LIBOR rate plus 150 basis points (7.4% at January   
 3, 1998) unsecured, payable to affiliated company                         47,764        46,203
McDuffie County Authority taxable industrial development revenue   
 bonds, issued December 31, 1997, interest due monthly beginning   
 February 1, 1998, at an adjustable rate established by the        
 Remarketing Agent, principal due on November 1, 2002                      10,000             -
Other notes, payable to affiliated company                                  1,922         1,850
                                                                         --------       -------
         Total long-term debt                                             106,542        93,653
Less - Current portion of long-term debt                                        -         1,850
                                                                         --------       -------
Long-term debt, excluding current portion                                $106,542       $91,803
                                                                         ========       =======
</TABLE>

At January 3, 1998, the Parent has outstanding borrowings of $91,167 under
revolving credit arrangements and $2,959 under lines of credit in aggregate from
four banks.  The Company has guaranteed the Parent's repayment of outstanding
amounts under these arrangements.

On December 31, 1997, the Company entered into an agreement with McDuffie County
Authority under which bond proceeds of $10,000 were issued and are being used to
construct a distribution center.  Proceeds of the bond offering that have not
been expended as of January 3, 1998, of $1,773 are in a restricted escrow
account, of which $676 is included in prepaid expenses and other current assets
and $1,097 is included in other assets on the January 3, 1998, consolidated
balance sheet.

                                      F-12
<PAGE>
 
    
             ADVANCE STORES COMPANY, INCORPORATED AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           JANUARY 3, 1998, DECEMBER 28, 1996, AND DECEMBER 30, 1995
                 (dollars in thousands, except per share data)     

These industrial development revenue bonds currently bear interest at a variable
rate adjusted monthly by the Remarketing Agent, with a one-time option to
convert the interest rate to a fixed rate.  The bonds can be tendered by the
bondholders on any business day at 100% of the principal amount plus interest
while the bonds bear interest at a variable rate.  The Tender Agent will
purchase the bonds with drawings under the related letter of credit.  In the
event the bonds cannot be resold by the Remarketing Agent, the Company is
obligated to redeem the bonds.  These bonds are secured by a letter of credit
issued by the Bank.  Under the terms of the letter of credit and as long as
there are no violations under the related bond agreement, the Bank will loan the
Company the amounts necessary to redeem any bonds that cannot be sold by the
Remarketing Agent.  Such loans will bear interest at a variable rate per annum
equal to the rates applicable to the bonds and are due one year from the date
the loan is made.  The letter of credit expires on November 1, 2000, and is
subject to annual commission fees at the rate of .3%.  The letter of credit is
automatically renewed for one year periods until the expiration date of the
bonds.

The Company has the option to redeem all or a portion of the industrial
development revenue bonds.  When interest is at a variable rate, the bonds can
be redeemed for the principal amount plus accrued interest.  After the bonds
have been converted to a fixed rate, the redemption price for the bonds carry a
premium of up to 3%.  Such premiums decline by .5% each year after the
conversion.

The aggregate future annual maturities of long-term debt are as follows:

<TABLE>
                                      <S>                 <C>
                                      1998                $      -
                                      1999                  96,986
                                      2000                       -
                                      2001                       -
                                      2002                  10,000
                                                          -------- 
                                                          $106,986
                                                          ========
</TABLE>

                                      F-13
<PAGE>
 
     
             ADVANCE STORES COMPANY, INCORPORATED AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           JANUARY 3, 1998, DECEMBER 28, 1996, AND DECEMBER 30, 1995
                 (dollars in thousands, except per share data)     


6.  INCOME TAXES:


Provision for income taxes for fiscal 1997, fiscal 1996 and fiscal 1995 consists
of the following:

<TABLE>
<CAPTION>
                                                  CURRENT      DEFERRED      TOTAL
                                                  -------      --------      -----
               <S>                                <C>          <C>           <C>
               1997-     
                  Federal                         $ 9,037      $3,737        $12,774
                  State                             1,422         474          1,896
                                                  -------      ------        -------
                                                  $10,459      $4,211        $14,670
                                                  =======      ======        =======
                                                  
               1996-     
                  Federal                         $ 7,657      $4,645        $12,302
                  State                               828         605          1,433
                                                  -------      ------        -------
                                                  $ 8,485      $5,250        $13,735
                                                  =======      ======        =======
                                                                   
               1995-                                                      
                Federal                           $ 8,556      $1,668        $10,224
                State                               1,179         245          1,424
                                                  -------      ------        ------- 
                                                  $ 9,735      $1,913        $11,648
                                                  =======      ======        =======
</TABLE>

The provision for income taxes differed from the amount computed by applying the
federal statutory income tax rate due to:

<TABLE>
<CAPTION>
                                                                      1997       1996       1995    
                                                                     -----       -----     -----   
               <S>                                                    <C>        <C>        <C>    
               Statutory U.S. federal income tax rate                 35.0%      35.0%      35.0%  
               State income taxes, net of federal income tax benefit   3.5        2.7        3.3   
               Other, net                                              3.4        2.8        2.8   
                                                                      ----       ----       ----    
               Effective income tax rate                              41.9%      40.5%      41.1%  
                                                                      ====       ====       ====    
</TABLE>

                                      F-14
<PAGE>
 
     
             ADVANCE STORES COMPANY, INCORPORATED AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           JANUARY 3, 1998, DECEMBER 28, 1996, AND DECEMBER 30, 1995
                 (dollars in thousands, except per share data)     

Deferred income taxes reflect the net income tax effect of temporary differences
between the bases of assets and liabilities for financial reporting purposes and
for income tax reporting purposes.  Net deferred income tax balances are
comprised of the following:

<TABLE>
<CAPTION>
                                             JANUARY 3,       DECEMBER 28,  
                                               1998              1996      
                                            ----------        ----------   
          <S>                               <C>               <C>          
          Deferred tax assets                $  5,705         $  3,272     
          Deferred tax liabilities            (21,677)         (15,756)    
                                            ----------        ----------   
          Net deferred taxes                 $(15,972)        $(12,484)    
                                            ==========        ==========    
</TABLE>

No valuation allowances against deferred income tax assets were recorded at
January 3, 1998, or December 28, 1996.

Temporary differences which gave rise to significant deferred income tax assets
(liabilities) were as follows:

<TABLE>
<CAPTION>
                                                                        JANUARY          DECEMBER 28, 
                                                                        3, 1998             1996      
                                                                       ---------         -----------  
          <S>                                                          <C>               <C>          
          Current deferred income taxes-                                                              
            Inventory valuation differences                            $  (6,592)         $ (4,437)    
            Accrued medical and workers compensation                       1,805               908     
            Accrued expenses not currently deductible for tax              1,418               320     
            Other, net                                                       236                41     
                                                                       ---------          --------     
          Total current deferred income taxes                          $  (3,133)         $ (3,168)    
                                                                       =========          ========    
          Long-term deferred income taxes-                                                            
            Property and equipment                                     $  13,225          $ (9,679)    
            Other                                                           (386)              363     
                                                                       ---------          --------     
          Total long-term deferred income taxes                        $ (12,839)         $ (9,316)    
                                                                       =========          ========    
</TABLE>

For federal and Virginia state income tax reporting purposes, the taxable income
of the Company is included in the consolidated income tax returns of the Parent.
Accordingly, any current and deferred federal and Virginia state income taxes,
computed on a separate company basis, are payable to or receivable from the
Parent.

The Parent currently has two years that are open to audit by the Internal
Revenue Service.  The Parent has also received notices from a certain state's
Department of Revenue asserting income tax deficiencies for 1993 through 1995.
In addition, various Parent and Company state income and franchise tax returns 
for several years are open to audit.  In management's opinion, adequate reserves
have been established and any amounts assessed will not have a material effect
on the Company's financial position and results of operations.

                                      F-15
<PAGE>
 
    
             ADVANCE STORES COMPANY, INCORPORATED AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           JANUARY 3, 1998, DECEMBER 28, 1996, AND DECEMBER 30, 1995
                 (dollars in thousands, except per share data)     

7.  LEASE COMMITMENTS:

The Company leases store locations, distribution centers, office space,
equipment and vehicles under lease arrangements, some of which are with related
parties or trusts established for the benefit of related parties (Note 10).  The
Company accounts for these leases as operating leases.

At January 3, 1998, future minimum lease payments due under operating leases are
as follows:

<TABLE>
<CAPTION>
                                             RELATED
                                             PARTIES    OTHER       TOTAL
                                            --------   -------     --------  
                     <S>                    <C>        <C>         <C>
                     1998                   $ 3,092    $ 51,935    $ 55,027
                     1999                     2,844      50,739      53,583
                     2000                     2,683      48,032      50,715
                     2001                     2,286      44,189      46,475
                     2002                     2,237      41,125      43,362
                     Thereafter               7,721     123,107     130,828
                                            --------   ---------   ---------
                                            $20,863    $359,127    $379,990
                                            ========   =========   =========
</TABLE>

Total rent expense for fiscal 1997, fiscal 1996 and fiscal 1995 was as follows:

<TABLE>
<CAPTION>
                                                                    1997       1996       1995    
                                                                   -------    -------    -------  
                     <S>                                           <C>        <C>        <C>     
                     Minimum facility rentals                      $44,704     $36,675   $29,650 
                     Contingent facility rentals                       413         357       442  
                     Equipment rentals                               1,523       1,242     1,092  
                     Vehicle rentals                                 1,658         331         -  
                                                                   -------     -------   -------
                                                                   $48,298     $38,605   $31,184  
                                                                   =======     =======   =======  
</TABLE>                                    

Contingent facility rentals are determined on the basis of a percentage of sales
in excess of stipulated minimums for certain store facilities.  Most of the
leases provide that the Company pay taxes, maintenance, insurance and certain
other operating expenses applicable to the leased premises and include options
to renew.  Certain leases contain rent escalation clauses.  Management expects
that, in the normal course of business, leases that expire will be renewed or
replaced by other leases.

                                      F-16
<PAGE>
 
    
             ADVANCE STORES COMPANY, INCORPORATED AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           JANUARY 3, 1998, DECEMBER 28, 1996, AND DECEMBER 30, 1995
                 (dollars in thousands, except per share data)     

8.  CONTINGENCIES:

In the case of all known contingencies, the Company accrues for an obligation
when it is probable and the amount is reasonably estimable.  As facts concerning
contingencies become known to the Company, the Company reassesses its position
both with respect to gain contingencies and accrued liabilities and other
potential exposures.  Estimates that are particularly sensitive to future change
include tax and legal matters, which are subject to change as events evolve and
as additional information becomes available during the administrative and
litigation process.

In November 1997, a plaintiff on behalf of himself and others similarly
situated, filed a class action complaint and motion of class certification
against the Company in the circuit court for Jefferson County, Tennessee,
alleging misconduct in the sale of automobile batteries.  The complaint seeks
compensatory and punitive damages.  The case is in the very early stages of
discovery; however, management believes that there is no merit to the complaint,
nor to the motion for class certification and, accordingly, plans a vigorous
defense.  The Company is also involved in various other claims and lawsuits
arising in the normal course of business.  Although the final outcome of these
legal matters cannot be determined, based on the facts presently known, it is
management's opinion that the final outcome of such claims and lawsuits will not
have a material adverse effect on the Company's financial position or results of
operations.

The Company has certain periods open to examination by taxing authorities in
various states for sales and use tax.  In management's opinion, adequate
reserves have been established and any amounts assessed will not have a material
effect on the Company's financial position or results of operations.

The Company is self-insured with respect to workers' compensation and health
care claims for eligible active employees.  The Company maintains certain levels
of stop-loss insurance coverage for these claims through an independent
insurance provider.  The cost of workers' compensation and general health care
claims is accrued based on actual claims reported plus an estimate for claims
incurred but not reported.  These estimates are based on historical information
along with certain assumptions about future events, and are subject to change as
additional information comes available.

The Company has entered into employment agreements with certain employees that
provide severance pay benefits under certain circumstances after a change in
control of the Company.  The maximum contingent liability under these employment
agreements is approximately $7,300 at January 3, 1998.

                                      F-17
<PAGE>
 
    
             ADVANCE STORES COMPANY, INCORPORATED AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           JANUARY 3, 1998, DECEMBER 28, 1996, AND DECEMBER 30, 1995
                 (dollars in thousands, except per share data)     

9.  BENEFIT PLANS:

401(K) PLAN

The Company maintains a defined contribution employee benefit plan which covers
substantially all employees after one year of service.  The plan allows for
employee salary deferrals, which are matched at the Company's discretion.
Company contributions were $3,196 in fiscal 1997, $2,779 in fiscal 1996 and
$2,335 in fiscal 1995.

POSTRETIREMENT PLAN

The Company provides certain health care and life insurance benefits for
eligible retired employees.  Financial information related to this plan was
determined by the Company's independent actuary as of January 3, 1998, and
December 28, 1996.

Net periodic postretirement benefit expense includes the following components:

<TABLE>
<CAPTION>
                                                             1997        1996
                                                            ------     -------
                <S>                                         <C>        <C> 
                Service cost                                $ 139      $ 155
                Interest cost                                 195        113
                Amortization of the transition obligation      58         58
                Loss amortization                              54          8
                                                            ------     ------
                                                            $ 446      $ 334
                                                            ======     ======
</TABLE>

The funded status and accrued cost for the plan is as follows:

<TABLE>
<CAPTION>
                                                             JANUARY 3,       DECEMBER 28,
                                                                1998              1996
                                                             ---------        -----------
       <S>                                                   <C>              <C> 
       Accumulated postretirement benefit obligation-
         Retirees                                             $ 1,130          $   905
         Active plan participants                               2,095            1,740
                                                              -------          -------
       Accumulated benefit obligation                           3,225            2,645
       Fair value of plan assets                                    -                -
                                                              -------          -------
       Accumulated benefit obligation in excess of plan
         assets                                                 3,225            2,645
 
       Unrecognized transition obligation                        (984)          (1,041)
       Unrecognized loss                                       (1,398)          (1,148)
                                                              -------          -------     
       Accrued postretirement benefit cost                    $   843          $   456
                                                              =======          =======
</TABLE>

                                      F-18
<PAGE>
 
     
             ADVANCE STORES COMPANY, INCORPORATED AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           JANUARY 3, 1998, DECEMBER 28, 1996, AND DECEMBER 30, 1995
                 (dollars in thousands, except per share data)     

The accumulated postretirement benefit obligation was computed using an assumed
discount rate of 7.0% in 1997 and 7.5% in 1996.  The health care trend rate was
assumed to be 8.5% for 1997, and was assumed to decline by approximately .5% in
each of the next seven years and then remain at 5.0% for 2004 and thereafter.

If the health care cost were increased 1% for all future years, the accumulated
postretirement benefit obligation would have increased by $254 as of January 3,
1998.  The effect of this change on the combined service and interest cost would
have been an increase of $18 for 1997.

The Company reserves the right to change or terminate the benefits at any time.
The Company also continues to evaluate ways in which it can better manage these
benefits and control costs.  Any changes in the plan or revisions to assumptions
that affect the amount of expected future benefits may have a significant impact
on the amount of the reported obligation and annual expense.

10.  RELATED-PARTY TRANSACTIONS:

The Company leases certain store locations, offices and a distribution center
from related parties.  Rents for related-party leases may be slightly higher
than rents for nonaffiliated leases, and certain terms of the related-party
leases are more favorable to the landlord than those contained in leases with
nonaffiliates.  Rental payments to related parties of approximately $3,171 in
fiscal 1997, $3,076 in fiscal 1996 and $2,735 in fiscal 1995 are included in the
total rent expense (Note 7).

In 1996, the Company entered into an agreement for the sale and leaseback of a
$2,200 addition to a distribution center.  There was no gain or loss as a result
of the transaction.  The lease is classified as an operating lease in accordance
with SFAS No. 13, "Accounting for Leases."

The Company allocated certain payroll and insurance costs to the Parent in
fiscal 1997, resulting in a $1,017 reduction in selling, general and
administrative expenses in the accompanying fiscal 1997 statement of income.  No
such allocations were made in fiscal 1996 and 1995.

                                      F-19
<PAGE>
 
    
             ADVANCE STORES COMPANY, INCORPORATED AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           JANUARY 3, 1998, DECEMBER 28, 1996, AND DECEMBER 30, 1995
                 (dollars in thousands, except per share data)     
     
11.  SUBSEQUENT EVENT - RECAPITALIZATION OF PARENT:     
    
The Parent entered into an agreement and plan of merger on March 4, 1998, which
provides for the recapitalization of the Parent. In connection with this
transaction, (1) all common and preferred stock of the Parent will be converted
into the right to receive approximately $351,000, except that 140 shares of
common stock will remain outstanding and be converted into 1,750,000 shares via
a 12,500-to-one stock split, (2) an additional 10,750,000 shares of common stock
(after the 12,500-to-one stock split) will be sold for $107,500, (3) all
existing debt of the Parent, except for the McDuffie County Authority taxable
industrial revenue bonds discussed in Note 5, will be repaid, (4) new debentures
of $60,000 will be issued by the Parent, (5) new notes of $200,000 will be
issued by the Company and (6) a new term loan and revolving credit facility will
be entered into by the Company and guaranteed by the Parent with aggregate
borrowing availability of $375,000. Proceeds from the new credit arrangements
entered into by the Company will be used to pay existing debt to the Parent and
to pay dividends to the Parent in amounts sufficient for the Parent to fund the
recapitalization. The Company intends to account for the transactions effecting
the Company as the issuance of debt, the repayment of intercompany debt to
an affiliated company (the Parent, Note 5) and as a dividend to the Parent for
financial reporting purposes.     


12.  CONSOLIDATED SUBSIDIARY:

The Company has a wholly owned subsidiary, LARALEV, INC., that is expected to
become a full and unconditional guarantor of the new notes, new term loan and
revolving credit facility that the Company will enter into as part of the
recapitalization discussed in Note 11 above. LARALEV, INC. holds certain
trademarks, tradenames, and other intangible assets for which it receives
royalty income from the Company. Unaudited summarized financial information for
this wholly owned subsidiary is as follows:

<TABLE>     
<CAPTION>
                                                            1997        1996       1995 
                                                          -------     -------    -------
          <S>                                             <C>         <C>        <C>    
          Current assets                                  $ 4,566     $ 3,507    $ 2,897
          Noncurrent assets                                33,342      22,084     12,945
          Current liabilities                                 293           0         38
          Noncurrent liabilities                                0           0          0
          Royalty income from the Company                  16,962      14,120     12,051
          Other income                                      2,064       1,231        692
          Income from operations                           18,913      15,163     12,633
          Net income                                       12,024       9,788      8,140
                                                           ======      ======     ======
</TABLE>      
    
Current and noncurrent assets include $37,651, $25,466 and $15,761 of 
receivables from the Company at January 3, 1998, December 28, 1996 and December 
30, 1995, respectively.     

                                      F-20
<PAGE>
 
   
             ADVANCE STORES COMPANY, INCORPORATED AND SUBSIDIARIES
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           JANUARY 3, 1998, DECEMBER 28, 1996, AND DECEMBER 30, 1995


13. SUBSEQUENT EVENT - ACQUISITION:

On August 17, 1998, the Company and its Parent entered into an agreement and 
plan of merger with Sears, Roebuck and Co. (Sears) to acquire Western Auto 
Supply Company (Western), a wholly owned subsidiary of Sears. Western will be 
acquired by a newly formed, wholly owned subsidiary of the Company for $175,000 
in cash and 11,474,606 shares of the Parent's common stock. In connection with 
the transaction, the Parent will sell 4,161,712 shares of common stock to 
certain current stockholders (after the Recapitalization) for $70,000 and the 
Company intends to incur up to $115,000 in debt financing. Upon consummation of 
the transaction, Sears will own approximately 40.6% of the Parent's issued and 
outstanding common stock. The agreement may be terminated by mutual written 
agreement of the parties and is subject to certain regulatory filings and 
approvals.     

         

         

                                     F-21
<PAGE>
 
    

 
             ADVANCE STORES COMPANY, INCORPORATED AND SUBSIDIARIES

  CONDENSED CONSOLIDATED BALANCE SHEETS -- JULY 18, 1998, AND JANUARY 3, 1998

                 (dollars in thousands, except per share data)

<TABLE>
<CAPTION>
                                                                                 JULY 18,        JANUARY 3,
                                  ASSETS                                           1998            1998
                                ----------                                     ------------    ------------
                                                                               (unaudited)
<S>                                                                            <C>              <C>
CURRENT ASSETS:
  Cash and cash equivalents                                                       $  44,759        $   7,447
  Receivables, primarily from vendors                                                24,329           19,117
  Trade receivables                                                                   5,325            3,359
  Inventories                                                                       348,523          280,267
  Prepaid expenses and other current assets                                           5,056            2,893
  Refundable income taxes                                                             3,087              168
                                                                                  ---------        ---------
     Total current assets                                                           431,079          313,251
PROPERTY AND EQUIPMENT, NET OF ACCUMULATED AMORTIZATION AND              
 DEPRECIATION OF $89,910 AND $77,940                                                143,176          134,896
OTHER ASSETS, NET OF ACCUMULATED AMORTIZATION OF $607 AND $0                         18,966            2,054
                                                                                  ---------        ---------
                                                                                  $ 593,221        $ 450,201
                                                                                  =========        ========= 

     LIABILITIES AND STOCKHOLDER'S (DEFICIT) EQUITY
     ---------------------------------------------- 
CURRENT LIABILITIES:
  Bank overdrafts                                                                 $      -         $   7,235
  Borrowings secured by trade receivables                                             5,325            3,359
  Current portion of deferred revenue                                                 3,089            1,530
  Accounts payable                                                                  216,832          157,096
  Accrued expenses                                                                   53,449           27,762
  Deferred income taxes                                                               2,698            3,133
                                                                                  ---------        ---------  
     Total current liabilities                                                      281,393          200,115
                                                                                  ---------        ---------  
LONG-TERM DEBT                                                                      335,000          106,542
                                                                                  ---------        ---------  
DEFERRED REVENUE                                                                      1,638              693
                                                                                  ---------        ---------  
DEFERRED INCOME TAXES                                                                14,168           12,839
                                                                                  ---------        ---------  
POST-RETIREMENT BENEFITS                                                              1,092              843
                                                                                  ---------        ---------   
COMMITMENTS AND CONTINGENCIES
STOCKHOLDER'S (DEFICIT) EQUITY:
  Common stock, Class A, voting $100 par value; 5,000 shares             
   authorized; 1 share issued and outstanding                                             -                -
  Additional paid-in capital                                                         11,226              967
  (Accumulated deficit) retained earnings                                           (51,296)         128,202
                                                                                  ---------        ---------   
     Total stockholder's (deficit) equity                                           (40,070)         129,169
                                                                                  ---------        ---------   
                                                                                  $ 593,221        $ 450,201
                                                                                  =========        ========= 
</TABLE>

      See notes to unaudited condensed consolidated financial statements.     

                                     F-22
<PAGE>
 
    
             ADVANCE STORES COMPANY, INCORPORATED AND SUBSIDIARIES

                  CONDENSED CONSOLIDATED STATEMENTS OF INCOME

               FOR THE TWELVE AND TWENTY-EIGHT WEEK PERIODS ENDED
                        JULY 18, 1998, AND JULY 12, 1997

                             (dollars in thousands)
                                  (unaudited)



<TABLE>
<CAPTION>
                                                     TWELVE WEEK PERIOD                    TWENTY-EIGHT WEEK 
                                                           ENDED                              PERIOD ENDED   
                                               ------------------------------       -------------------------------
                                                 JULY 18            JULY 12,          JULY 18,            JULY 12,
                                                   1998               1997              1998                1997
                                               ------------       -----------       ------------        ----------- 
<S>                                           <C>                <C>                <C>                <C>
NET SALES                                       $ 255,037          $ 196,729         $ 544,000          $ 435,880   
COST OF SALES                                     156,448            121,338           332,825            268,198   
                                                ---------          ---------         ---------          --------- 
     Gross profit                                  98,589             75,391           211,175            167,682   
SELLING, GENERAL AND                                                                                                
 ADMINISTRATIVE EXPENSES                           79,623             63,425           178,700            145,433   
                                                                                                                    
EXPENSES ASSOCIATED WITH THE                                                                                        
 RECAPITALIZATION OF THE PARENT                         -                  -            14,005                  -   
                                                ---------          ---------         ---------          ---------   
     Operating income                              18,966             11,966            18,470             22,249   
OTHER INCOME (EXPENSE):                         ---------          ---------         ---------          ---------   

Interest expense, net                              (8,306)            (1,844)          (11,821)            (4,382)  
Other                                                 235               (273)              119               (450)  
                                                ---------          ---------         ---------          --------- 
     Total other expense,                                                                                           
       net                                         (8,071)            (2,117)          (11,702)            (4,832)  
                                                ---------          ---------         ---------          --------- 
INCOME BEFORE INCOME TAXES                         10,895              9,849             6,768             17,417   
INCOME TAX EXPENSE                                  4,804              4,123             3,116              7,291   
                                                ---------          ---------         ---------          --------- 
NET INCOME                                      $   6,091          $   5,726         $   3,652          $  10,126   
                                                =========          =========         =========          =========
</TABLE>

      See notes to unaudited condensed consolidated financial statements.     

                                     F-23
<PAGE>
 
    
             ADVANCE STORES COMPANY, INCORPORATED AND SUBSIDIARIES

                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
    FOR THE TWENTY-EIGHT WEEK PERIODS ENDED JULY 18, 1998 AND JULY 12, 1997
                            (dollars in thousands)
                                  (unaudited)
<TABLE>
<CAPTION>
                                                                                                    JULY 18,    JULY 12,
                                                                                                      1998        1997
                                                                                                   ---------    --------
<S>                                                                                                <C>          <C>
Cash flows from operating activities:
  Net income                                                                                       $   3,652    $ 10,126
  Adjustments to reconcile net income to net cash   
  provided by operating activities:                  
     Depreciation and amortization of property and equipment                                          13,508      11,263
     Loss on sale of property and equipment                                                               85         178
     Amortization of deferred debt issuance costs                                                        700           -
     Provision for deferred income taxes                                                                 894       1,213
     Net periodic postretirement benefit expense, net of payments made                                   249         215
     Net (increase) decrease in:                                        
         Receivables, primarily from vendors                                                          (5,212)      2,896
         Trade receivables                                                                            (1,966)          -
         Inventories                                                                                 (68,256)    (27,256)
         Prepaid expenses and other assets                                                            (2,763)     (2,145)
         Refundable income taxes                                                                      (2,919)          -
     Net increase in: 
         Accounts payable                                                                             59,736      23,200
         Accrued expenses                                                                             25,457       8,232
                                                                                                   ---------    -------- 
         Net cash provided by operating activities                                                    23,165      27,922
                                                                                                   ---------    -------- 
CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchases of property and equipment                                                                (26,028)    (20,464)
  Proceeds from sale of property and equipment                                                         4,155         118
                                                                                                   ---------    -------- 
               Net cash used in investing activities                                                 (21,873)    (20,346)
                                                                                                   ---------    -------- 
CASH FLOWS FROM FINANCING ACTIVITIES:
     Decrease in bank overdrafts                                                                      (7,235)     (5,777)
     Proceeds from issuance of long-term debt                                                            575       5,648
     Payments on long-term debt                                                                      (97,117)     (8,567)
     Borrowings under new credit facilities                                                          325,000           -
     Payment of debt issuance costs                                                                  (17,335)          -
     Contributed capital from Advance Holding Corporation                                             10,259
     Dividend paid to Advance Holding Corporation                                                   (183,150)          -
     Other                                                                                             5,023         898
                                                                                                   ---------    -------- 
               Net cash provided by (used in) financing activities                                    36,020      (7,798)
                                                                                                   ---------    -------- 
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                                  37,312        (222)
                                                                                                   ---------    -------- 
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                                       7,447       6,932
                                                                                                   ---------    -------- 
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                                         $  44,759    $  6,710
                                                                                                   =========    ======== 
SUPPLEMENTAL CASH FLOW INFORMATION:
     Interest paid                                                                                 $   5,050    $  4,891
     Income taxes paid, net of refunds received                                                        3,949       3,550
                                                                                                   =========    ======== 
NONCASH TRANSACTION: 
     Debt issuance costs accrued                                                                   $     230    $      -
                                                                                                   =========    ======== 
</TABLE> 
      See notes to unaudited condensed consolidated financial statements.     

                                     F-24
<PAGE>
 
    
             ADVANCE STORES COMPANY, INCORPORATED AND SUBSIDIARIES

         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
  TWELVE AND TWENTY-EIGHT WEEK PERIODS ENDED JULY 18, 1998, AND JULY 12, 1997
                 (dollars in thousands, except per share data)
                                  (unaudited)

1.  BASIS OF PRESENTATION:

Advance Stores Company, Incorporated is a wholly owned subsidiary of Advance
Holding Corporation (the Parent).  The accompanying unaudited condensed
consolidated financial statements include the accounts of Advance Stores
Company, Incorporated and its wholly owned subsidiaries (the Company).  All
significant intercompany balances and transactions have been eliminated in
consolidation.

The condensed consolidated balance sheet as of July 18, 1998 and the
consolidated statements of income for the 12-week and 28-week periods ended July
18, 1998, and July 12, 1997, and the statements of cash flows for the 28-week
periods ended July 18, 1998 and July 12, 1997, have been prepared by the Company
and have not been audited.  In the opinion of management, all adjustments,
consisting of only normal recurring adjustments, necessary for a fair
presentation of the financial position of the Company, the results of its
operations and cash flows have been made.

Certain information and footnote disclosure normally included in financial
statements prepared in accordance with generally accepted accounting principles
have been condensed or omitted.  These financial statements should be read in
conjunction with the financial statements and notes thereto included in the
Company's consolidated financial statements for the fiscal year ended January 3,
1998.

The results of operations for the 12-week and 28-week periods are not
necessarily indicative of the operating results for the full fiscal year.     

                                     F-25
<PAGE>
 
    
             ADVANCE STORES COMPANY, INCORPORATED AND SUBSIDIARIES

         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

  TWELVE AND TWENTY-EIGHT WEEK PERIODS ENDED JULY 18, 1998, AND JULY 12, 1997

2.  INVENTORIES:

Inventories are stated at the lower of cost or market using the last-in, first-
out (LIFO) method.  An actual valuation of inventory under the LIFO method can
be made only at the end of each year based on the inventory levels and costs at
that time.  Accordingly, interim LIFO calculations must necessarily be based on
management's estimates of expected year-end inventory levels and costs.
Inventories consist of the following:

<TABLE>
<CAPTION>
                                                     JULY 18,           JANUARY 3, 
                                                       1998               1998  
                                                     --------           --------
<S>                                                  <C>                <C>
Replacement cost                                     $347,023           $280,267
Reserve to state inventories at LIFO                    4,524              2,274
                                                     --------           -------- 
Inventories at LIFO                                   351,547            282,541
Other reserves                                         (3,024)            (2,274)
                                                     --------           -------- 
                                                     $348,523           $280,267
                                                     ========           ========
</TABLE>

3.  OTHER ASSETS:

As of July 18, 1998, other assets include deferred debt issuance costs of
$16,845, net of accumulated amortization of $607.  Such costs are being
amortized over the term of the related debt (6 to 10 years).

4.  STOCK OPTIONS:

The Company has elected to follow Accounting Principles Board Opinion No. 25,
"Accounting for Stock Issued to Employees" (APB 25) and related interpretations
on accounting for its employees' participation in the Parent's employee stock
options and awards.  Under APB 25, compensation expense of stock options is
measured as the excess, if any, of the fair market value of the Parent's common
stock at the measurement date over the exercise price.     

                                     F-26
<PAGE>
 
    
             ADVANCE STORES COMPANY, INCORPORATED AND SUBSIDIARIES

         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

  TWELVE AND TWENTY-EIGHT WEEK PERIODS ENDED JULY 18, 1998, AND JULY 12, 1997

5.  RECAPITALIZATION:

On April 15, 1998, Advance Holding Corporation (the Parent) consummated its
recapitalization pursuant to an Agreement and Plan of Merger dated March 4, 1998
(the Merger Agreement).  In connection with the Merger, the Parent's Board of
Directors authorized a 12,500 to 1 split of the Parent's common stock and a
change in the par value of the Parent's common stock from $100 to $.01 per
share.  Pursuant to the Merger Agreement, AHC Corporation (AHC), a corporation
controlled by an investment fund organized by Freeman Spogli & Co. Incorporated
(FS&Co.), merged into the Parent (the Merger), with the Parent as the surviving
corporation.  In the Merger, a portion of the Parent's common stock and all its
preferred stock were converted into the right to receive in the aggregate
approximately $351,000 in cash and certain stock options for 500,000 shares of
the Parent's common stock.  Certain shares representing approximately 14% of the
Parent's outstanding Class A common stock remained outstanding upon consummation
of the Merger.  Immediately prior to the Merger, FS&Co. purchased approximately
$80,500 of the common stock of AHC which was converted in the Merger into
approximately 64% of the Parent's outstanding common stock and Ripplewood
Partners, L.P. and its affiliates (Ripplewood) purchased approximately $20,000
of the common stock of AHC which was converted in the merger into approximately
16% of the Parent's outstanding common stock.  In connection with the Merger,
management purchased approximately $8,000, or approximately 6%, of the Parent's
outstanding common stock.

On April 15, 1998, the Company entered into a new bank credit facility that
provides for (i) three senior secured term loan facilities in the aggregate
amount of $250,000 and (ii) a secured revolving credit facility of up to
$125,000.  At the closing of the Merger, $125,000 was borrowed under one of the
term loan facilities.  On April 15, 1998, the Company also issued $200,000 of
senior subordinated notes and the Parent issued approximately $60,000 of senior
discount debentures.  Proceeds from the new bank facility and senior
subordinated notes were used to pay a $183,000 dividend to the Parent and to
extinguish a substantial portion of the Company's long-term debt.

The Merger, the dividend, the retirement of debt, borrowings under the new bank
credit facility, the Parent's issuance of the senior discount debentures and the
Company's issuance of the senior subordinated notes collectively represent the
"Recapitalization".  The Recapitalization transactions effecting the Company
have been accounted for as the issuance of debt, the repayment of intercompany
debt to affiliated company (the Parent, Note 6) and as a dividend to the Parent
for financial reporting purposes.     

                                     F-27
<PAGE>
 
    
             ADVANCE STORES COMPANY, INCORPORATED AND SUBSIDIARIES

         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

  TWELVE AND TWENTY-EIGHT WEEK PERIODS ENDED JULY 18, 1998, AND JULY 12, 1997

Concurrent with the Recapitalization, the Company paid $11,500 in bonuses to
certain employees, including executive officers.  In addition, the Company
incurred expenses of $2,505, primarily professional services, related to the
Recapitalization, of which $1,600 has been allocated to the Company by the
Parent for expenses incurred by the Parent on behalf of the Company.  Such
bonuses and expenses are presented as expenses associated with the
Recapitalization of the Parent in the accompanying unaudited condensed
consolidated statement of income for the 12-week and 28-week periods ending July
18, 1998.

The Company has deferred $17,365 of debt issuance costs related to the new debt
incurred in connection with the Recapitalization.

As of July 18, 1998, accrued expenses include $318 of accrued liabilities
related to the Recapitalization, which include the Company's estimate of certain
unpaid professional services.

In connection with the Recapitalization, FS&Co. and an affiliate of Ripplewood
collectively received a $5,000 fee for negotiating the Recapitalization,
advisory and consulting services, arranging financing and raising equity
funding.  Approximately $3,935 of the fee has been recorded by the Company, with
$2,935 classified as deferred debt issuance costs and $1,000 charged to expenses
associated with the Recapitalization of the Parent.  Approximately $1,065 of the
fee has been recorded by the Parent.     

                                     F-28
<PAGE>
 
    
             ADVANCE STORES COMPANY, INCORPORATED AND SUBSIDIARIES

         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

  TWELVE AND TWENTY-EIGHT WEEK PERIODS ENDED JULY 18, 1998, AND JULY 12, 1997

6.  LONG-TERM DEBT:

Long-term debt consists of the following:

<TABLE>
<CAPTION>
                                                                                   JULY 18,         JANUARY 3,
                                                                                    1998              1998
                                                                                 ---------         ---------
<S>                                                                              <C>               <C> 
Senior debt-
  Delayed draw facilities                                                          $     -          $      -
  Revolving facility                                                                     -                 -
  Tranche B facility                                                                125,000                -
  Revolving notes payable to affiliated company, repaid in             
    April 1998                                                                            -           46,856
  Revolving note payable to affiliated company, repaid in             
    April 1998                                                                            -           47,764
McDuffie County Authority taxable industrial development                
    revenue bonds, interest at an adjustable rate (5.55% at July 18, 
    1998)                                                                            10,000           10,000
  Other notes payable to affiliated company, repaid in April 1998                         -            1,922
Subordinated Debt-
  Subordinated notes payable, interest due semi-annually at         
  10.25%, commencing on October 15, 1998, due April 2008                            200,000                -
                                                                                   --------         -------- 
               Total long-term debt                                                 335,000          106,542
Less - Current portion of long-term debt                                                  -                -
                                                                                   --------         -------- 
Long-term debt, excluding current portion                                          $335,000         $106,542
                                                                                   ========         ========
</TABLE>

The terms of the McDuffie County Authority taxable industrial development
revenue bonds remain unchanged from January 3, 1998, except that the letter of
credit obtained in connection with the issuance of these bonds has been
cancelled.  The bonds are now secured by the letter of credit obtained in
connection with the Revolving Credit Facility.

The delayed draw facilities, new revolving facility and Tranche B facility (New
Credit Facility) are with a syndicate of banks.  The New Credit Facility
provides for the Company to borrow up to $375,000 in the form of senior secured
credit facilities, consisting of (i) $50,000 senior secured delayed draw term
loan facility (the Delayed Draw Facility I), (ii) $75,000 senior secured delayed
draw term loan facility (the Delayed Draw Facility II) and, together with the
Delayed Draw Facility I, (the Delayed Draw Facilities), (iii) a $125,000 Tranche
B senior secured term loan facility (the Tranche B Facility), and (iv) a
$125,000 senior secured revolving credit facility (the Revolving Facility).  The
Revolving Facility has a letter of credit sublimit of $25,000.  Amounts
available under the Delayed Draw Facilities and the Revolving Facility are
subject to a borrowing base formula based on a specified percentage of the
Company's eligible inventory.     

                                     F-29
<PAGE>
 
    
             ADVANCE STORES COMPANY, INCORPORATED AND SUBSIDIARIES

         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

  TWELVE AND TWENTY-EIGHT WEEK PERIODS ENDED JULY 18, 1998, AND JULY 12, 1997

The Delayed Draw Facilities mature April 2004.  The Tranche B Facility matures
in April 2006.  These term facilities provide for nominal annual amortization in
the first five years and amortization of $149.0 million in 2004, $60.0 million
in 2005 and $30.0 million in 2006.  The Revolving Facility will mature in April
2004.

Borrowings under the New Credit Facility are required to be prepaid, subject to
certain exceptions, with (a) 50% of Excess Cash Flow (as defined), (b) the net
cash proceeds of all asset sales or other dispositions of property (as defined),
(c) the net proceeds of issuances of debt obligations and, (d) the net proceeds
of issuance of equity securities.  Excess Cash Flow is defined as the excess of
(A) the sum of (i) consolidated net income (excluding certain gains or losses
and restricted payments made to the Parent), (ii) depreciation, amortization and
other non-cash charges, (iii) any decrease in Net Working Capital (as defined),
(iv) increases in deferred revenues, and (v) proceeds of certain indebtedness
incurred, over (B) the sum of (a) any non-cash gains, (b) any increases in Net
Working Capital, (c) decreases in consolidated deferred revenues, (d) capital
expenditures, and (e) repayments of indebtedness (subject to certain
exceptions).

For the first four fiscal quarters after April 1998, the interest rates under
the Delayed Draw Facilities and the Revolving Facility are based, at the option
of the Company, on either a eurodollar rate plus 2.25% per annum or a base rate
plus 1.25% per annum.  Thereafter, the interest rates under the Delayed Draw
Facilities and the Revolving Facility will be determined by reference to a
pricing grid that will provide for reductions in the applicable interest rate
margins based on the Company's trailing Total Debt to EBITDA ratio, as defined.
The initial margins will be 2.25% and 1.25% for eurodollar and base rate
borrowings, respectively, and can step down to 1.75% and 0.75%, respectively, if
the Company's Total Debt to EBITDA ratio is less than or equal to 4.00 to 1.00.
The interest rate under the Tranche B Facility is based, at the option of the
Company, on a eurodollar rate plus 2.5% or a base rate plus 1.5% (8.2% at July
18, 1998).  A commitment fee of 0.50% per annum will be charged on the unused
portion of the New Credit Facility.

The New Credit Facility is guaranteed by the Parent and is secured by
substantially all of the assets of the Parent and the Company.  The New Credit
Facility contains covenants restricting the ability of the Company and its
subsidiaries to, among others, (i) declare dividends or redeem or repurchase
capital stock (ii) prepay, redeem or purchase debt, (iii) incur liens or engage
in sale-leaseback transactions, (iv) make loans and investments, (v) incur
additional debt (including hedging arrangements), (vi) make capital
expenditures, (vii) engage in mergers, acquisitions and asset sales, (viii)
engage in transactions with affiliates, (ix) change the nature of the business
conducted by the Company and its subsidiaries, (x) change the passive holding
company status of the Parent and (xi) amend existing debt agreements.  The
Company is required to comply with financial covenants with respect to (a) a
maximum leverage ratio, (b) a minimum interest coverage ratio, and (c) a minimum
retained cash earnings test.     

                                     F-30
<PAGE>
 
    
             ADVANCE STORES COMPANY, INCORPORATED AND SUBSIDIARIES

         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

  TWELVE AND TWENTY-EIGHT WEEK PERIODS ENDED JULY 18, 1998, AND JULY 12, 1997

The $200,000 Senior Subordinated Notes (the Notes) mature on April 15, 2008 and
will bear interest at the rate of 10.25% per annum, payable semi-annually on
April 15 and October 15 of each year, commencing October 15, 1998.  The Notes
are unsecured and are subordinate in right of payment to all existing and future
Senior Debt.  The Notes are redeemable at the option of the Company, in whole or
in part, at any time on or after April 15, 2003 in cash at the redemption prices
(as defined), plus accrued and unpaid interest and liquidated damages, if any,
thereon to the date of redemption.  In addition, at any time prior to April 15,
2001, the Company may redeem up to 35% of the initially outstanding aggregate
principal amount of the Notes at a redemption price equal to 110.25% of the
principal amount thereof, plus accrued and unpaid interest and liquidated
damages, if any, thereon to the date of redemption, with the net proceeds of one
or more equity offerings; provided that, in each case, at least 65% of the
initially outstanding aggregate principal amount of the Notes remains
outstanding immediately after the occurrence of any such redemption; and
provided further, that such redemption shall occur within 90 days of the date of
the closing of such equity offering.

Upon the occurrence of a change of control, (as defined), each holder of the
Notes will have the right to require the Company to repurchase all or any part
of such holder's Notes at an offering price in cash equal to 101% of the
aggregate principal amount thereof plus accrued and unpaid interest and
liquidated damages, if any, thereon to the date of purchase.

The Notes are guaranteed by a wholly owned subsidiary, LARALEV, INC. which holds
certain trademarks and tradenames and other intangible assets for which it
receives royalty income from the Company.  The Notes contain certain covenants
that limit, among other things, the ability of the Company to incur additional
indebtedness, issue preferred stock, pay dividends or certain other
distributions, issue stock of subsidiaries, make certain investments, repurchase
stock and certain indebtedness, create or incur liens, engage in transactions
with affiliates, enter into new businesses and restrict the Company from
engaging in certain mergers or consolidations and selling assets.

7.  STOCK OPTIONS:

The Parent has adopted a senior executive stock option plan and an executive
stock option plan (the Option Plans), which provide for the granting of either
incentive stock options or non-qualified stock options to purchase shares of the
Parents common stock to officers and key employees of the Company.  All options
will terminate on the seventh anniversary of the Option Agreement under which
they were granted if not exercised prior thereto.

Shares available for grant under the senior executive and the executive stock
option plans are 507,500 and 450,000, respectively as of July 18, 1998.     

                                     F-31
<PAGE>
 
    
             ADVANCE STORES COMPANY, INCORPORATED AND SUBSIDIARIES

         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

  TWELVE AND TWENTY-EIGHT WEEK PERIODS ENDED JULY 18, 1998, AND JULY 12, 1997

Three different types of options were granted pursuant to the Option Plans.
Fixed Price Service Options will vest over a three year period in three equal
installments beginning in fiscal 1999.  Performance Options  will be earned in
installments based upon satisfaction of certain performance targets for the four
year period ending in fiscal 2001.  Variable Price Service Options will vest in
equal annual installments over a two year period  beginning in 1999, and have an
exercise price that increases over time.

Options outstanding at July 18, 1998, were as follows:

<TABLE>
<CAPTION>
                                                                                 INITIAL
                                                             NUMBER OF           EXERCISE 
                                                              SHARES              PRICE 
                                                            -----------        -----------                   
<S>                                                         <C>                <C>
Variable Price Service Options                                397,085              $10
Performance Options                                           397,085               10
Fixed Price Service Options                                   104,580               10
                                                             --------        
                                                              898,750
                                                             ========
</TABLE>
No options were exercisable at July 18, 1998.

The Company has elected to account for employee stock option grants under APB 25
and, at year-end, is required to provide pro forma disclosures of what net
income would have been had the Company adopted the new fair value method for
recognition purposes under Statement of Financial Accounting Standards No. 123
"Accounting for Stock-Based Compensation".  Under APB 25, the Company did not
recognize compensation expense on the issuance of its stock options because the
exercise price equaled the fair market value of the underlying stock on the
grant date.  Fair market value is determined by the Board of Directors of the
Parent.  The fair market value, as determined by the Board, did not change from
the grant date to July 18, 1998.     

                                     F-32
<PAGE>
 
    
             ADVANCE STORES COMPANY, INCORPORATED AND SUBSIDIARIES

         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

  TWELVE AND TWENTY-EIGHT WEEK PERIODS ENDED JULY 18, 1998, AND JULY 12, 1997

8.  STOCKHOLDER'S (DEFICIT) EQUITY:

Changes in stockholder's (deficit) equity for the 28-week period ended July 18,
1998, are as follows:

<TABLE>
<CAPTION>
                                                                                  (ACCUMULATED             TOTAL
                                              COMMON            ADDITIONAL          DEFICIT)           STOCKHOLDER'S
                                              STOCK              PAID-IN            RETAINED             (DEFICIT)
                                              CLASS A            CAPITAL            EARNINGS              EQUITY
                                            -----------       ------------       --------------       -------------- 
<S>                                          <C>                <C>                <C>                  <C>
Balance, January 3, 1998                       $-              $    967            $ 128,202            $ 129,169
   Dividend to Parent                           -                     -             (183,150)            (183,150)
   Contributed Capital from Parent              -                10,259                    -               10,259
   Net income                                   -                     -                3,652                3,652
                                             ------            --------            ---------            ---------
Balance, July 18, 1998                         $-              $ 11,226            $ (51,296)           $ (40,070)
                                             ======            ========            =========            =========
</TABLE>

9.  RELATED-PARTY TRANSACTIONS:

In April, 1998, the Company sold its airplane to its Chairman of the Board, an
existing stockholder, for its net book value of approximately $4,100, which
approximated fair value.     

                                     F-33
<PAGE>
 
    
             ADVANCE STORES COMPANY, INCORPORATED AND SUBSIDIARIES

         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

  TWELVE AND TWENTY-EIGHT WEEK PERIODS ENDED JULY 18, 1998, AND JULY 12, 1997

10.  CONSOLIDATED SUBSIDIARY:

The Company has a wholly owned subsidiary LARALEV, INC., that is a full and
unconditional guarantor of the new notes, new term loan and revolving credit
facility that the Company entered into as part of the Recapitalization.  The
guarantee is joint and several in addition to full and unconditional.  LARALEV,
INC. holds certain trademarks, tradenames and other intangible assets for which
it receives royalty income from the Company.  LARALEV, INC. comprises all direct
and indirect subsidiaries, other than inconsequential subsidiaries, of the
Company.  The Company has not presented separate financial statements for
LARALEV, INC. because management has determined that such information is not
material to investors.  Unaudited summarized financial information for this
wholly owned subsidiary is as follows:


<TABLE>
<CAPTION>
                                                          TWELVE WEEK PERIOD            TWENTY-EIGHT WEEK PERIOD 
                                                                ENDED                            ENDED 
                                                      -------------------------       ---------------------------- 
                                                        JULY 18,       JULY 12,        JULY 18,        JULY 12,
                                                          1998          1997             1998           1997
                                                      ------------   ----------       ----------     ---------- 
<S>                                                   <C>            <C>              <C>            <C>
Royalty income from the Company                         $5,101          $3,935         $10,880         $ 8,718   
Other income                                               645             446           1,443             976   
Income from operations                                   5,742           4,297          12,312           9,598   
Net income                                               3,821           8,606           8,060          12,024   
</TABLE> 

<TABLE> 
<CAPTION> 
                                                                               JULY 18, 1998
                                                      ------------------------------------------------------------ 
<S>                                                   <C> 
Current assets                                                                 $  6,609      
Noncurrent assets                                                                39,413     
Current liabilities                                                                 346        
Noncurrent liabilities                                                                0           
</TABLE>
At July 18, 1998, current and noncurrent assets include $44,894 of receivables
from the Company.

11.  CONTINGENCIES:


The employment agreements which existed at January 3, 1998 have been terminated.
The Company entered into new agreements that provide severance pay benefits
under certain circumstances.

Three lawsuits were filed against the Company on July 28, 1998, for wrongful
death relating to an automobile accident involving an employee of the Company.
Management believes that the financial exposure is covered by insurance and,
accordingly, believes that the ultimate resolution of these matters will not
materially affect the Company's financial position or results of operations.
     

                                     F-34
<PAGE>
 
 
    
             ADVANCE STORES COMPANY, INCORPORATED AND SUBSIDIARIES

         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

  TWELVE AND TWENTY-EIGHT WEEK PERIODS ENDED JULY 18, 1998, AND JULY 12, 1997

12.  SUBSEQUENT EVENT - ACQUISITION:

On August 17, 1998, the Company and its Parent entered into an agreement and
plan of merger with Sears, Roebuck and Co. (Sears) to acquire Western Auto
Supply Company (Western), a wholly owned subsidiary of Sears.  Western will be
acquired by a newly formed, wholly owned subsidiary of the Company for $175,000
in cash and 11,474,606 shares of the Parent's common stock.  In connection with
the transaction, the Parent will sell 4,161,712 shares of common stock to
certain current stockholders (after the Recapitalization) for $70,000 and the
Company intends to incur up to $115,000 in debt financing.  Upon consummation of
the transaction, Sears will own approximately 40.6% of the Parent's issued and
outstanding common stock.  The agreement may be terminated by mutual written
agreement of the parties and is subject to certain regulatory filings and
approvals.

The Company has received a commitment letter to amend and restate the existing
credit facilities and related covenants (Note 6) for the effects of the
acquisition.

Based on the sales price per share in connection with the sale of the 4,161,712
shares referred to above, the Company estimates that it will recognize
compensation expense under its Parent's stock option plans (Note 7) of
approximately $700, in the remainder of fiscal 1998.     

                                     F-35
<PAGE>
 
INDEPENDENT AUDITORS' REPORT

To the Board of Directors and Shareholder of
 Western Auto Supply Company
Kansas City, Missouri

We have audited the accompanying consolidated balance sheets of Western Auto
Supply Company (a wholly owned subsidiary of Sears, Roebuck and Co.) and
subsidiaries (the "Company") as of January 3, 1998 and December 28, 1996 and the
related consolidated statements of operations, stockholder's equity and cash
flows for each of the three years (53/52 weeks) in the period ended January 3,
1998. 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 in accordance with generally accepted auditing
standards. Those standards 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. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, such consolidated financial statements present fairly, in all
material respects, the financial position of the Company as of January 3, 1998
and December 28, 1996 and the results of its operations and its cash flows for
each of the three years (53/52 weeks) in the period ended January 3, 1998 in
conformity with generally accepted accounting principles.

As discussed in Note 1 to the financial statements, effective December 29, 1996
the Company changed its method of accounting for securitized accounts receivable
as required by Statement of Financial Accounting Standards No. 125, "Accounting
for Transfers and Servicing of Financial Assets and Extinguishments of
Liabilities."

    
DELOITTE & TOUCHE LLP     
Kansas City, Missouri
July 17, 1998
(August 17, 1998 as to Note 13)

                                     F-36
<PAGE>
 
    
WESTERN AUTO SUPPLY COMPANY
(A Wholly Owned Subsidiary of Sears, Roebuck and Co.)
AND SUBSIDIARIES 

CONSOLIDATED BALANCE SHEETS
January 3, 1998 and December 28, 1996
($000, except share data)
- -------------------------------------------------------------------------------
<TABLE> 
<CAPTION>
                                                             January 3,        December 28,
ASSETS                                                         1998                1996
<S>                                                         <C>                <C> 
                                                                           
CURRENT ASSETS:                                                            
  Cash                                                      $   23,785           $ 27,645
  Receivables, net                                              81,047             44,628
  Inventories                                                  353,267            333,807
  Deferred income taxes                                         54,762             53,399
  Prepaid expenses and other current assets                      9,274             11,888
  Income taxes receivable - Parent                              36,142     
                                                            ----------          ---------
                                                           
            Total current assets                               558,277            471,367
                                                                           
PROPERTY AND EQUIPMENT                                         344,066            285,124
                                                                           
GOODWILL                                                       116,783            121,238
                                                                           
OTHER ASSETS                                                     9,259              9,539
                                                            ----------          ---------
                                                                           
TOTAL                                                       $1,028,385           $887,268
                                                            ==========          =========
                                                                           
LIABILITIES AND STOCKHOLDER'S EQUITY                                       
                                                                           
CURRENT LIABILITIES:                                                       
  Accounts payable                                          $  152,839           $227,116
  Accrued expenses and other current liabilities               130,132            113,593
  Due to Parent, net                                           196,081             65,996
  Income taxes payable - Parent                                                    17,883
  Secured borrowings                                            36,500     
                                                            ----------          ---------
                                                                           
            Total current liabilities                          515,552            424,588
                                                                           
ACCRUED RETIREE HEALTH CARE BENEFITS                            39,454             44,435
                                                                           
DEFERRED INCOME TAXES                                            5,567              2,403
                                                                           
LONG-TERM DEBT - Parent                                        140,802            140,802
                                                           
COMMITMENTS AND CONTINGENCIES (See Note 9)                                 
                                                                           
STOCKHOLDER'S EQUITY:                                                      
  Common stock, $.01 par value - authorized, 100,000                       
    shares; issued and outstanding, 1,000 shares                 Nil                Nil
  Additional paid-in capital                                   376,821            264,422
  Retained earnings (deficiency)                               (49,811)            10,618
                                                            ----------          ---------
                                                                           
            Total stockholder's equity                         327,010            275,040
                                                            ----------          ---------
                                                                           
TOTAL                                                       $1,028,385           $887,268
                                                            ==========          =========
</TABLE> 
See notes to consolidated financial statements.     

                                     F-37

<PAGE>
 
     
WESTERN AUTO SUPPLY COMPANY
(A Wholly Owned Subsidiary of Sears, Roebuck and Co.)
AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS
YEARS (53/52 WEEKS) ENDED JANUARY 3, 1998, DECEMBER 28, 1996,
  AND DECEMBER 30, 1995
($000)
- --------------------------------------------------------------------------------
<TABLE> 
<CAPTION>

                                                             January 3,         December 28,       December 30,
                                                                1998                1996                1995
                                                                                               
<S>                                                          <C>                <C>                <C> 
NET SALES AND OTHER REVENUES:                                                                  
  Net merchandise sales and other revenues                   $1,260,886         $1,349,124         $1,728,537
  Net service sales                                              58,925            102,597            229,185
                                                             ----------         ----------         ----------
                                                                                               
          Total net sales and other revenues                  1,319,811          1,451,721          1,957,722
                                                                                               
COSTS OF SALES (exclusive of depreciation and amortization
  shown separately below):
  Merchandise and other costs of sales                          846,375            916,824          1,196,024
  Service costs of sales                                         36,887             60,840            134,548
                                                             ----------         ----------         ----------
                                                                                               
          Total costs of sales                                  883,262            977,664          1,330,572
                                                             ----------         ----------         ----------
                                                                                               
GROSS PROFIT                                                    436,549            474,057            627,150
                                                                                               
EXPENSES:                                                                                      
  Selling, general and administrative                           317,713            288,901            359,907
  Buying and occupancy                                           82,902             95,932            100,137
  Depreciation and amortization                                  38,885             33,275             37,439
  Provision for uncollectible accounts                           35,537             37,068             24,940   
  Restructuring                                                  38,441             12,974             15,246
                                                             ----------         ----------         ----------
                                                                                               
          Total expenses                                        513,478            486,150            537,669
                                                             ----------         ----------         ----------
                                                                                               
OPERATING INCOME (LOSS)                                         (76,929)             5,907             89,481
                                                                                               
OTHER INCOME (EXPENSE):                                                                        
  Interest                                                      (15,379)           (15,064)           (17,748)
  Gain (loss) on the sale of property and equipment                  (6)              (828)               110
                                                             ----------         ----------         ----------
                                                                                               
          Total other expense, net                              (15,385)           (15,892)           (17,638)
                                                             ----------         ----------         ----------
                                                                                               
INCOME (LOSS) BEFORE INCOME TAXES                               (92,314)            (9,985)            71,843
                                                                                               
INCOME TAXES:                                                                                  
  Current expense (benefit)                                     (33,686)            (2,676)            46,850
  Deferred expense (benefit)                                      1,801                952            (15,313)
                                                             ----------         ----------         ----------
                                                                                               
          Total income taxes                                    (31,885)            (1,724)            31,537
                                                             ----------         ----------         ----------
                                                                                               
NET INCOME (LOSS)                                            $  (60,429)        $   (8,261)        $   40,306
                                                             ==========         ==========         ==========

</TABLE>  
See notes to consolidated financial statements.    

                                     F-38
<PAGE>
 
    
WESTERN AUTO SUPPLY COMPANY
(A Wholly Owned Subsidiary of Sears, Roebuck and Co.)
AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF STOCKHOLDER'S EQUITY
YEARS (53/52 WEEKS) ENDED JANUARY 3, 1998, DECEMBER 28, 1996,
  AND DECEMBER 30, 1995
($000)
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                         Additional         Retained           Total
                                                           Paid-in          Earnings       Stockholder's
                                       Common Stock        Capital        (Deficiency)         Equity
<S>                                    <C>              <C>               <C>              <C>                
BALANCE, DECEMBER 31, 1994                 Nil           $ 184,765          $ 81,901          $266,666

  Contributed capital                                        3,281                               3,281
  Net income                                                                  40,306            40,306
                                        ---------        ---------          --------          --------
BALANCE, DECEMBER 30, 1995                 Nil             188,046           122,207           310,253

  Transfer of subsidiaries to Parent                       (18,652)         (103,328)         (121,980)
  Contributed capital                                       93,040                              93,040
  Income tax benefit upon exercise
    of stock options                                         1,988                               1,988
  Net loss                                                                    (8,261)           (8,261)
                                        ---------        ---------          --------          --------

BALANCE, DECEMBER 28, 1996                 Nil             264,422            10,618           275,040

  Contributed capital                                      110,732                             110,732
  Income tax benefit upon exercise
    of stock options                                         1,667                               1,667
  Net loss                                                                   (60,429)          (60,429)
                                        ---------        ---------          --------          --------

BALANCE, JANUARY 3, 1998                   Nil           $ 376,821          $(49,811)         $327,010
                                        =========        =========          ========          ======== 

</TABLE> 
See notes to consolidated financial statements.     

                                     F-39
<PAGE>
 
     
WESTERN AUTO SUPPLY COMPANY
(A Wholly Owned Subsidiary of Sears, Roebuck and Co.)
AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS (53/52 WEEKS) ENDED JANUARY 3, 1998, DECEMBER 28, 1996,
  AND DECEMBER 30, 1995
($000)
- --------------------------------------------------------------------------------
<TABLE> 
<CAPTION> 
                                                                          JANUARY 3,           DECEMBER 28,          DECEMBER 30,
                                                                             1998                  1996                  1995
<S>                                                                      <C>                    <C>                 <C> 
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income (loss)                                                       $(60,429)              $(8,261)            $  40,306
  Adjustments to reconcile net income (loss) to net cash:
    Depreciation and amortization                                           38,885                33,275                37,439
    Provision for uncollectible accounts                                    35,537                37,068                24,940
    Deferred income taxes                                                    1,801                   952               (15,313)
    Loss (gain) on sale of property and equipment                                6                   828                  (110)
    Changes in assets:
      Receivables                                                          (71,956)              (17,523)              (28,865)
      Inventories                                                          (19,460)              (46,727)              (39,860)
      Prepaid expenses and other current assets                              2,614                 4,879               (15,177)
    Changes in liabilities:
      Accounts payable                                                    (100,469)              (33,982)               23,177
      Accrued expenses and other current liabilities                        16,539               (24,568)               17,393
      Income taxes - Parent                                                (54,025)              (15,086)                6,367
      Accrued retiree health care benefits                                  (4,981)                1,655                 1,688
      Income tax benefit upon exercise of stock options                      1,667                 1,988
      Other, net                                                               (11)                  407
                                                                         ---------              --------              -------- 
            Net cash provided by (used in) operating activities           (214,282)              (65,095)               51,985

CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchases of property and equipment                                     (106,699)              (69,425)              (74,216)
  Sales of property and equipment                                           13,612                 3,149                   954
  Purchase of companies, net of cash acquired                                                                          (53,398)
                                                                         ---------              --------              -------- 
            Net cash used in investing activities                          (93,087)              (66,276)             (126,660)

CASH FLOWS FROM FINANCING ACTIVITIES:
  Bank overdrafts                                                           26,192                39,535                25,713
  Borrowings on long-term debt                                                                                           3,400
  Payments on long-term debt                                                                     (39,789)
  Borrowings from Parent                                                   130,085                56,392                47,258
  Secured borrowings                                                        36,500
  Capital contributed from Parent                                          110,732                93,040                 3,281
                                                                         ---------              --------              -------- 
            Net cash provided by financing activities                      303,509               149,178                79,652
                                                                         ---------              --------              -------- 
NET INCREASE (DECREASE) IN CASH                                             (3,860)               17,807                 4,977

CASH, BEGINNING OF PERIOD                                                   27,645                 9,838                 4,861
                                                                         ---------              --------              -------- 
CASH, END OF PERIOD                                                      $  23,785              $ 27,645              $  9,838
                                                                         =========              ========              ======== 

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
    Cash payments made for interest to:
      Parent                                                             $  13,107              $ 15,064              $ 15,454
                                                                         =========              ========              ======== 
      Other                                                              $   2,272              $  2,143              $  1,244
                                                                         =========              ========              ======== 
    Cash payments of income taxes - Parent                               $  20,339              $ 13,557              $ 40,483
                                                                         =========              ========              ======== 
</TABLE> 

See notes to consolidated financial statements.     

                                     F-40
<PAGE>
 
WESTERN AUTO SUPPLY COMPANY
(A WHOLLY OWNED SUBSIDIARY OF SEARS, ROEBUCK AND CO.)
AND SUBSIDIARIES
    
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS (53/52 WEEKS) ENDED JANUARY 3, 1998, DECEMBER 28, 1996,
 AND DECEMBER 30, 1995
($000)     
- --------------------------------------------------------------------------------

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   NATURE OF OPERATIONS AND PRINCIPLES OF CONSOLIDATION - Western Auto Supply
   Company (the "Company" or "Western Auto") is a wholly owned subsidiary of
   Sears, Roebuck and Co. ("Sears" or "Parent"). The Company is engaged
   principally in the sale of automotive aftermarket products. Its principal
   markets are located throughout the eastern and midwest portions of the United
   States. The consolidated financial statements include the accounts of the
   Company and its wholly owned subsidiaries, Western Auto of Puerto Rico, Inc.,
   Western Auto of St. Thomas, Inc., WASCO Insurance Company and Tire & Auto
   Holdings. All material intercompany profits, transactions and balances have
   been eliminated.

   FISCAL YEAR - The Company's fiscal year ends on the Saturday closest to
   December 31, resulting in fiscal years ending January 3, 1998 (53 weeks)
   ("fiscal year 1997"), December 28, 1996 ("fiscal year 1996") and December 30,
   1995 ("fiscal year 1995").

   RECEIVABLES - Receivables consist primarily of wholesale and retail trade
   accounts receivable from sales of merchandise, which normally are not
   assessed finance charges if paid within the trade terms.

   Effective for fiscal year 1997, the Company adopted Statement of Financial
   Accounting Standards ("SFAS") No. 125, "Accounting for Transfers and
   Servicing of Financial Assets and Extinguishments of Liabilities." This
   Statement provides accounting and reporting standards for transfers and
   servicing of financial assets and extinguishments of liabilities. Those
   standards are based on consistent application of a financial-components
   approach that focuses on control. Under that approach, after a transfer of
   financial assets, an entity recognizes the financial and servicing assets it
   controls and the liabilities it has incurred, derecognizes financial assets
   when control has been surrendered, and derecognizes liabilities when
   extinguished. This Statement provides consistent standards for distinguishing
   transfers of financial assets that are sales from transfers that are secured
   borrowings. A transfer of financial assets in which the transferor surrenders
   control over those assets is accounted for as a sale to the extent that
   consideration other than beneficial interests in the transferred assets is
   received in exchange.

   SFAS No. 125 requires that the Company recognize the receivables on its
   Puerto Rico credit card securitizations, which do not qualify as sales under
   the Statement. Additionally, the Company has recorded borrowings on the
   transfer of interest in credit card receivables to a major bank. Previously,
   the transfer of credit card receivables were derecognized on the consolidated
   balance sheet. Adoption of SFAS No. 125 was not material to the results of
   operations in fiscal year 1997.

                                     F-41
<PAGE>
 
   Western Auto records monthly credit card service fee income under a servicing
   agreement (Note 3) as received. Amounts required by the agreement to be
   reimbursed to the bank for delinquent accounts are recorded as charge-offs
   against the allowance for doubtful accounts. Included in the allowance for
   doubtful accounts is an estimate of the amount deemed necessary to absorb
   losses on delinquent credit card balances that have been, or may have to be,
   reimbursed under the agreement. The reserve is established by charges against
   operations based upon management's continuing evaluation of the pertinent
   factors underlying the quality of the related outstanding balances.

   INVENTORIES - Inventories are stated at the lower of cost (first-in, first-
   out method) or market.

   PROPERTY AND EQUIPMENT - Property and equipment are stated at cost.
   Depreciation is computed using the straight-line method over the estimated
   useful asset lives ranging from 3 to 20 years. Leasehold improvements are
   amortized over the shorter of the estimated useful life or the lease term of
   the related asset. Maintenance and repairs are expensed as incurred.
   Expenditures which significantly increase the value or extend useful asset
   lives are capitalized.
    
   GOODWILL - Goodwill represents the cost in excess of fair value of net assets
   acquired and is being amortized over 20 to 40 years using the straight-line
   method. Accumulated amortization was $45,007 and $40,552 at January 3, 1998
   and December 28, 1996, respectively. When events and circumstances so
   indicate, goodwill is assessed for recoverability based on the expectations
   of future profitability of the Company, along with management's plans with
   respect to operations. If the Company determines, based on such factors, that
   the carrying amount is impaired, the goodwill will be written down to its
   recoverable value, which is calculated as the amount of estimated future cash
   flows for the remaining amortization period, with a corresponding charge to
   earnings. No impairment losses have been recognized in any of the periods
   presented.    

   IMPAIRMENT OF LONG-LIVED ASSETS - Long-lived assets and certain identifiable
   intangibles to be held and used by the Company are reviewed for impairment
   whenever events or changes in circumstances indicate that the carrying value
   of the asset may not be recoverable. Long-lived assets and identified
   intangibles to be disposed of are reported at the lower of carrying amount or
   fair value less cost to sell.

   WARRANTIES - An accrual for warranties is established by charges against
   operations for anticipated costs relating to merchandise and services sold
   under warranty which are not covered by manufacturers' warranties.

   INCOME TAXES - Under the provisions of a tax sharing agreement, the Company
   and its subsidiaries file a consolidated Federal income tax return with
   Sears. Substantially all of the income taxes receivable or payable are
   settled through the Due to Parent intercompany account.

   Deferred income taxes result from temporary differences between the financial
   statement and tax basis of the Company's assets and liabilities in accordance
   with the liability method. Under the tax sharing agreement, Western Auto
   recognizes the benefits and costs associated with income taxes.

   REVENUE RECOGNITION - The Company recognizes merchandise revenue at the point
   of sale to a retail customer and at the point of shipment to a wholesale
   customer, while service revenue is recognized upon performance of such
   service to a retail customer.

   USE OF ESTIMATES - The preparation of financial statements in conformity with
   generally accepted accounting principles requires management to make
   estimates and assumptions that affect the reported amounts of assets and
   liabilities and disclosure of contingent assets and liabilities at the date
   of the financial statements and the reported amounts of revenues and expenses
   during the reporting period. Actual results could differ from those
   estimates.

                                     F-42
<PAGE>
 
   FAIR VALUES OF FINANCIAL INSTRUMENTS - The Company's financial instruments
   consist principally of cash equivalents, accounts receivable, accounts
   payable, intercompany balances and long-term debt. The Company has determined
   that the carrying value of its long-term debt is a reasonable estimate of its
   fair value based upon the terms of the debt at year end. The Company's
   remaining financial instruments typically have terms such that the Company
   has determined that their carrying values are a reasonable estimate of their
   fair values.

   EFFECTS OF NEW ACCOUNTING STANDARDS - In 1997, the Financial Accounting
   Standards Board ("FASB") issued SFAS No. 130, "Reporting Comprehensive
   Income," which requires that an enterprise report the change in its net
   assets during the period from nonowner sources. Adoption of this Statement is
   effective for fiscal year 1998 and will not impact the Company's consolidated
   financial position, results of operations or cash flows, and will be limited
   to the form and content of its disclosures.

   In 1998, the FASB issued SFAS No. 132, "Employers' Disclosures about Pensions
   and Other Postretirement Benefits," which requires changes to disclosures
   relating to pension and other postretirement benefit plans. This Statement
   supercedes the disclosure requirements in SFAS No. 87, "Employers' Accounting
   for Pensions," SFAS No. 88, "Employers' Accounting for Settlements and
   Curtailments of Defined Benefit Pension Plans and for Termination Benefits,"
   and SFAS No. 106, "Employers' Accounting for Postretirement Benefits Other
   Than Pensions." Adoption of this Statement is effective for fiscal year 1998
   and will not impact the Company's consolidated financial position, results of
   operations or cash flows, and will be limited to the form and content of its
   disclosures.

   RECLASSIFICATIONS - Certain reclassifications have been made in the 1996 and
   1995 financial statements to conform with current year presentation.

2.  REORGANIZATION AND RESTRUCTURING CHARGES
    
   In fiscal year 1995 the Company recorded a pretax restructuring charge of
   $15,246 for employee termination benefits and certain other exit costs. These
   costs relate principally to the Company's decision to eliminate all employee
   positions associated with credit operations, which were outsourced, and
   related home office positions associated with the credit operations.
   Concurrently with this reorganization, Sears announced the realignment of its
   automotive group, which includes the Company, into two divisions -- tire and
   auto parts. The impact of such realignment was the closing of the home office
   locations for NTW, Inc. ("NTW") and Tire America, Inc. ("Tire America"), both
   subsidiaries of the Company at the time. NTW and Tire America are principally
   in the business of tire sales, service and installation. The fiscal year 1995
   restructuring charges include the employee termination benefits and,
   principally severance benefits, exit costs, principally lease termination
   costs, related to the closing of these facilities. The number of employees
   planned to be terminated, as a result of the above actions was approximately
   320. Actual employees terminated upon completion of the exit activities
   approximated 370. Substantially all activities associated with these costs
   were completed by the end of fiscal year 1996.     


                                     F-43
<PAGE>
 
     
The ownership and operating activities of NTW and Tire America were transferred 
to Sears effective the first day of fiscal year 1996. The amounts in the 
following table were removed from the Company's consolidated balance sheet as of
that date.

<TABLE>
<CAPTION>
<S>                                                                  <C>
   Receivables                                                          $  4,553
   Inventories                                                            56,980
   Deferred income tax assets                                              9,474
   Prepaid expenses and other current assets                               1,229
   Property and equipment                                                134,283
   Goodwill                                                               80,568
   Other assets                                                            1,187
   Accounts payable                                                       (3,622)
   Accrued expenses and other current liabilities                        (31,901)
   Income taxes payable                                                   (1,147)
   Current maturities of long-term debt                                   (3,400)
   Long-term debt, Sears                                                 (79,198)
   Deferred income tax liabilities                                        (2,413)
   Due to Sears                                                          (44,531)
   Stockholder's equity                                                 (121,980)

</TABLE>

For the year ended December 30, 1995, net sales related to NTW and Tire America 
were $641,462.

Restructuring charges of $12,974 were recorded in fiscal year 1996 related to
the Company's decision to exit the service aspect of its remaining businesses
and focus operations solely on the sale of parts and accessories. This resulted
in the writedown of the related service assets, including store service bays and
related equipment that were no longer involved in the production of revenue.
Additionally in fiscal year 1996, the Company exited retail operations in two
major metropolitan markets and accrued for such related exit costs, principally
lease termination costs. Substantially all activities associated with these
costs, except for ongoing lease obligations, were completed by the end of fiscal
year 1997.

In fiscal year 1997, the Company accrued $38,441 in restructuring charges
relating to severance benefits, facility exit costs and asset write-downs.
These costs were associated with the exit from two additional major markets
where the Company operated retail stores. Additionally, the Company restructured
its distribution center operations which included the elimination of the
transportation function impacting the Company's truck fleet and the related
workforce. Home office positions supporting certain distribution center
operations exited were also eliminated. The number of employees both planned and
actually terminated, as a result of the above actions was approximately 4,000.
With the exception of lease termination costs, all activities associated with
these exit costs are anticipated to be completed by the end of fiscal year 1998.

The charges associated with the restructurings identified above were recorded in
the period in which the costs were incurred or when management of the Company
announced its intentions to employees.     

                                     F-44
<PAGE>
 
    
The following table sets forth the restructuring reserve activity from December
30, 1995 to January 3, 1998: 
<TABLE> 
<CAPTION>


                                                                               Other
                                                            Severance        Exit Costs
                                                         ---------------- -----------------
<S>                                                      <C>              <C>
Reserves recorded in fiscal year 1995                        $ 6,731          $ 8,515
                                                             -------          -------
                                                                                     
  Reserves as of December 30, 1995                             6,731            8,515
                                                             -------          -------
                                                                                     
Additional reserves recorded during fiscal year 1996                           12,974
                                                                                     
Reserves used during fiscal year 1996                         (2,532)          (2,173)
                                                                                     
Reserves transferred to Sears during fiscal year 1996         (2,381)          (5,460)
                                                             -------          -------

  Reserves as of December 28, 1996                             1,818           13,856
                                                             -------          -------

Additional reserves recorded during fiscal year 1997          16,835           21,606
                                                                                     
Reserves used during fiscal year 1997                         (8,582)         (22,040)
                                                             -------          -------

  Reserves as of January 3, 1998                             $10,071          $13,422 
                                                             =======          =======

</TABLE> 

3. ACQUISITIONS

The Company acquired Nationwise, Inc. ("Nationwise") on October 26, 1995. 
Nationwise operated 89 stores throughout Ohio, Kentucky, Indiana, Tennessee and 
West Virginia. On November 28, 1995, the Company acquired Wheels, Inc. 
("Wheels"). Wheels operated 85 stores in New York and Pennsylvania.

The aggregate purchase price of these acquisitions was $53,398 in cash. The
acquisitions have been accounted for by the purchase method of accounting, and
accordingly, the purchase price has been allocated to the assets acquired and
the liabilities assumed based on the estimated fair values at the date of
acquisition. The excess of the purchase price over the estimated fair values of
the net assets acquired has been recorded as goodwill, which will be amortized
over 20 years. The estimated fair values of the net assets acquired are
summarized as follows:


<TABLE> 
<S>                                                                   <C>            
Inventory                                                             $36,738
Other assets                                                            9,385
Deferred tax asset                                                     13,277
Goodwill                                                               29,545
Accrued expenses                                                      (35,547)
                                                                      -------

                                                                      $53,398
                                                                      =======

</TABLE> 

The operating results of Nationwise and Wheels have been included in the 
Company's consolidated results of operations from the dates of their 
acquisition.     

                                     F-45
<PAGE>
 
     
4. RECEIVABLES
<TABLE>
<CAPTION>
                                                                    January 3,        December 28,     
                                                                       1998               1996         
                                                                 -----------------  ----------------   
           <S>                                                   <C>                <C>                
           Wholesale                                                 $ 29,240            $34,050       
           Retail                                                      72,402             32,970       
                                                                     --------            -------       
                                                                                                       
                                                                      101,642             67,020       
           Less allowance for doubtful accounts                        20,595             22,392       
                                                                     --------            -------       
                                                                                                       
                                                                     $ 81,047            $44,628       
                                                                     ========            =======        
</TABLE>

        The Company has an agreement with a major bank (the "Domestic
        Agreement") whereby the bank extends credit on consumer credit cards to
        Company customers meeting the bank's credit criteria. Under the Domestic
        Agreement, the Company services receivables ($224,987 and $272,198
        outstanding at January 3, 1998 and December 28, 1996, respectively) and
        receives a fee based upon outstanding receivables and prevailing
        interest rates. Additionally, the Company is required to reimburse the
        bank for certain delinquent accounts after which time the Company
        pursues collection from the cardholder.

        Under a second credit agreement with the same bank (the "Puerto Rico
        Agreement"), the bank purchases an individual ownership interest in the
        receivables originating on the Company's credit card in Puerto Rico.
        Under the Puerto Rico Agreement, the Company services the receivables
        and receives a fee based upon outstanding receivables and prevailing
        interest rates. The Puerto Rico Agreement requires the Company to pay
        the 30-day commercial paper rate, plus 0.37% on the portion of the
        portfolio that has been secured by the bank. The weighted average
        interest rate on the portfolio in fiscal year 1997 was 5.53%. Provisions
        in the Puerto Rico Agreement restrict the amount of the portfolio that
        the bank may secure at the lower of $44,000 or 90% of the outstanding
        credit card portfolio, adjusted for charge-off experience. At January 3,
        1998, the credit card receivable balances that were secured by the bank
        totaled $36,500. During the fiscal year 1997, total portfolio credit
        extended and collected was $43,255 and $40,951, respectively, of which
        the portion secured by the bank was restricted as described herein. As
        with the Domestic Agreement, the Company is required to reimburse the
        bank for certain delinquent accounts. The Puerto Rico Agreement will
        expire July 31, 1998 and is not expected to be renewed.

        Total service charges earned by the Company on credit sales were
        $51,814, $57,290 and $54,088 for fiscal years 1997, 1996 and 1995,
        respectively. Such amounts are included in net sales and other revenues.

        The provision for uncollectible accounts included recoveries of $6,273,
        $4,203 and $3,062 for fiscal years 1997, 1996 and 1995, respectively.

        The Domestic and Puerto Rico agreements contain certain restrictive
        covenants regarding the maintenance of minimum net worth and require
        that a letter of credit be provided for the benefit of the bank. Such
        letter of credit must be from an issuer having a minimum credit rating
        of A-2 from Standard and Poor's Corporation or Prime-2 from Moody's 
        Investors Service, Inc.     

                                     F-46
<PAGE>
 
    
5. PROPERTY AND EQUIPMENT
<TABLE>
<CAPTION>
                                                         JANUARY 3,           DECEMBER 28,
                                                            1998                 1996
                                                     -----------------     -----------------

<S>                                                    <C>                 <C>
   Land                                                 $  73,204             $  67,321
   Buildings                                              164,325               148,367
   Equipment                                              191,072               171,321
   Leasehold improvements                                  67,172                54,776
                                                        ---------             ---------

                                                          495,773               441,785
   Less accumulated depreciation and amortization         151,707               156,661
                                                        ---------             ---------

                                                        $ 344,066             $ 285,124
                                                        =========             =========
</TABLE> 
6. ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES

<TABLE>
<CAPTION>
                                                         JANUARY 3,           DECEMBER 28,
                                                            1998                 1996
                                                     -----------------     -----------------
<S>                                                  <C>                  <C>
   Accrued salaries and employee benefits               $  35,685             $  32,206
   Restructuring reserves                                  23,493                15,674
   Warranty reserves                                       15,239                11,894
   Deferred income                                          2,870                 5,313
   Real estate and sales tax                                9,244                 9,725
   Other                                                   43,601                38,781
                                                        ---------             ---------

                                                        $ 130,132             $ 113,593
                                                        =========             =========
</TABLE>

7. SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

<TABLE>
<CAPTION>
                                                  1997               1996               1995
                                           ------------------ ------------------ -------------------
<S>                                        <C>                 <C>               <C> 
   Salary and related benefits expense         $ 194,467          $ 197,809          $ 215,619
   Advertising expense                            39,936             27,989             45,811
   Other                                          83,310             63,103             98,477
                                               ---------          ---------          ---------

                                               $ 317,713          $ 288,901          $ 359,907
                                               =========          =========          =========
</TABLE>     

                                     F-47 
<PAGE>
 
    
8. INCOME TAXES 

   The following represents the approximate tax effect of each type of temporary
difference that gives rise to the Company's deferred income tax assets and
liabilities:
<TABLE> 
<CAPTION>

                                                     January 3, 1998                    December 28, 1996
                                              ------------------------------    ----------------------------------
                                                  Current        Long-Term          Current           Long-Term
<S>                                           <C>                <C>             <C>                  <C> 
   Deferred income tax assets:                                                                                
     Nondeductible reserves and accruals         $48,291                            $45,273
     Accrued retiree health care benefits                         $15,782                             $17,774
     Additional inventory costs
       capitalized for tax purposes                1,257                              1,500
     Other                                         5,214                              6,626
                                                 -------          -------           -------           ------- 

                                                  54,762           15,782            53,399            17,774
                                                 -------          -------           -------           ------- 

   Deferred income tax liabilities:
     Asset basis difference due
      to purchase accounting                                      (15,425)                            (16,612)
     Accelerated depreciation for
       tax purposes                                                (5,924)                             (3,565)
                                                 -------          -------           -------           ------- 

                                                                  (21,349)                            (20,177)
                                                 -------          -------           -------           ------- 

                                                 $54,762          $(5,567)          $53,399           $(2,403)
                                                 =======          =======           =======           ======= 
</TABLE>

No valuation allowance was considered necessary for fiscal years 1997 or 1996.

Income (loss) before income taxes was as follows:
<TABLE>
<CAPTION>
                                                    1997              1996             1995
                                             ----------------  -----------------  --------------
<S>                                          <C>               <C>               <C>

   Domestic                                     $ (93,065)        $ (14,631)        $70,433
   Foreign                                            751             4,646           1,410
                                                ---------         ---------         -------

   Total                                        $ (92,314)        $  (9,985)        $71,843
                                                =========         =========         =======
</TABLE>     

                                     F-48 
<PAGE>
 
     
Federal, state and foreign tax expense (benefit) were as follows:

<TABLE>
<CAPTION>
                                                1997             1996           1995
                                             ---------         -------       --------
<S>                                          <C>               <C>            <C>    
Federal income tax:
  Current                                    $ (32,878)        $(3,936)      $ 36,724
  Deferred                                       2,347             537        (11,529)

State income tax:
  Current                                       (1,437)           (517)         9,537
  Deferred                                          77             184         (3,117)

Foreign income tax:
  Current                                          629           1,777            589
  Deferred                                        (623)            231           (667)
                                             ---------         -------       --------

Income tax provision (benefit)               $ (31,885)        $(1,724)      $ 31,537
                                             =========         =======       ========
</TABLE>

Deferred income tax expense (benefit) consisted of the following:
<TABLE>
<CAPTION>
                                                1997             1996           1995
                                             ---------         -------       --------
<S>                                          <C>               <C>            <C>    
Nondeductible reserves and accruals          $  (3,018)        $  (227)      $ (9,600)
Accrued retiree health care benefits             1,992            (662)          (675)
Additional inventory costs capitalized for
  tax purposes                                     243             384           (595)
Asset basis differences due to purchase
  accounting                                    (1,187)         (1,187)        (3,187)
Accelerated depreciation for tax purposes        2,359           1,405           (854)
Other                                            1,412           1,239           (402)
                                              --------         -------       --------

Total deferred tax expense (benefit)          $  1,801         $   952       $(15,313)
                                              ========         =======       ========
</TABLE>
  
Following is a reconciliation between income tax expense (benefit) recorded of 
$(31,885), $(1,724) and $31,537 for fiscal years 1997, 1996 and 1995, 
respectively, and the amount computed by multiplying earnings before income 
taxes by the statutory Federal income tax rate of 35%:

<TABLE>
<CAPTION>
                                                  1997                 1996               1995
                                             ----------------     ---------------    --------------
                                              Amount       %       Amount      %       Amount    %
<S>                                          <C>        <C>       <C>       <C>      <C>       <C>
Income taxes computed at the statutory rate  $(32,310)  (35.0)    $(3,495)  (35.0)   $ 25,145  35.0
State taxes net of federal benefit             (1,046)   (1.1)       (119)   (1.2)      3,320   4.6
Non-deductible goodwill amortization            1,012     1.1       1,050    10.5       1,795   2.5
Foreign taxes net of Federal benefit              231     0.3         472     4.7         911   1.3
50% meals and entertainment                       315     0.3         315     3.2         365   0.5
Other                                             (87)   (0.1)         53     0.5           1
                                             --------    ----     -------    ----    --------  ----

                                             $(31,885)  (34.5)    $(1,724)  (17.3)   $ 31,537  43.9
                                             ========    ====     =======    ====    ========  ====
</TABLE>     

                                     F-49
<PAGE>
 
    
9.  COMMITMENTS AND CONTINGENCIES 

    The Company conducts its retail operations principally from facilities under
    operating leases which expire at various dates through 2015. These
    agreements normally provide for minimum annual rentals, rentals based on
    sales volume in excess of specified minimums, and executory costs.
    Management expects that, in the normal course of business, leases which
    expire will be renewed or replaced by other leases or that comparable
    facilities will be obtained. Total rent expense was $43,407, $52,820 and
    $47,504 including $2,337, $3,197 and $3,815 based on sales volume, for
    fiscal years 1997, 1996, and 1995, respectively.

    At January 3, 1998 the minimum rental commitments under operating leases
    that have initial or remaining noncancelable lease terms in excess of one
    year are as follows:

<TABLE>
<CAPTION>
    <S>                                                                <C>
    1998                                                               $  34,171
    1999                                                                  31,839
    2000                                                                  28,648
    2001                                                                  23,808
    2002                                                                  19,781
    Thereafter                                                            79,992
                                                                       ---------

    Total                                                              $ 218,239
                                                                       =========
</TABLE>

10. EMPLOYEE BENEFIT PLANS 

    The Company has a profit sharing plan which qualifies as a thrift plan under
    Section 401(k) of the Internal Revenue Code. The plan covers all full-time
    employees who have completed one year of service and have attained the age
    of twenty-one years as of the first day of each calender year quarter.
    Participant accounts are payable to employees upon retirement or
    termination. Contributions by the Company to the profit sharing plan charged
    to operations were $2,225, $2,996 and $4,631 for fiscal years 1997, 1996,
    and 1995, respectively.

    Certain employees of the Company participate in Sears stock option plans.
    Options to purchase Sears stock have been granted to employees in fiscal
    years 1997 and 1994 at prices equal to the fair market value of the stock on
    the date of grant. Options are generally exercisable in not more than four
    equal, annual installments beginning one year after the date of grant, and
    generally expire in 10 to 12 years. At January 3, 1998 and December 28,
    1996, approximately 570 common share options were outstanding to Western
    Auto employees to purchase Sears common stock with weighted average exercise
    prices of $23.87 and $36.59, respectively. The Company measures compensation
    cost under APB Opinion No. 25, "Accounting for Stock Issued to Employees,"
    accordingly, no compensation cost has been recognized for the fixed stock
    option plans. Had compensation cost for the Company's participation in its
    parent stock option plans been determined consistent with the fair value
    method outlined in SFAS No. 123, "Accounting for Stock-Based Compensation,"
    the impact on the Company's consolidated net income (loss) would not have
    been material.

    The Company has a deferred compensation plan for certain key employees of
    the Company and its subsidiaries. Costs of the plan charged against earnings
    were $1,034, $1,471 and $1,576 for fiscal years 1997, 1996 and 1995,
    respectively.

    The Company also has various other profit sharing and incentive plans. Costs
    of such plans charged against earnings were $7,129, $4,203 and $17,512 for 
    fiscal years 1997, 1996 and 1995, respectively.      

                                     F-50
<PAGE>
 
    
Employees retiring from the Company on or after attaining age 55 who have
rendered at least 10 years of service and have participated in the employee
group health insurance plan are entitled to extend their participation in the
plan and purchase postretirement health care coverage for themselves and their
dependents. The Company continues to fund these costs on a pay-as-you-go basis,
and, for fiscal years 1997, 1996 and 1995, the Company made payments totaling
$1,122, $1,248 and $1,265, respectively.

The following table sets forth the amounts recognized in the Company's 
consolidated financial statements for the years ended January 3, 1998, December 
28, 1996, and December 30, 1995 as it relates to accumulated postretirement 
benefits.

<TABLE>
<CAPTION>
                                                             January 3,            December 28,          December 30,
                                                               1998                    1996                  1995
                                                            -----------            -----------           ----------- 
<S>                                                    <C>                   <C>                   <C>                 
Accumulated postretirement benefit obligation:
  Retirees                                                  $   (15,152)          $   (14,017)          $   (13,082)
  Fully eligible active plan participants                        (4,417)               (5,696)               (6,820)
  Other active plan participants                                 (5,738)               (6,849)              (11,170)
                                                            -----------           -----------           ----------- 
                                                                (25,307)              (26,562)              (31,072)

Unrecognized net gain from past experience
  different from that assumed and from changes
  in assumption                                                  (6,752)               (8,108)               (8,230)
Prior service benefit from negative plan amendment
  not yet recognized in net periodic postretirement
  benefit cost                                                   (7,395)               (9,765)               (3,478)
                                                            -----------           -----------           ----------- 
Accrued retiree health care benefits                        $   (39,454)          $   (44,435)          $   (42,780)
                                                            ===========           ===========           ===========
Net periodic postretirement benefit cost for fiscal years
  1997, 1996 and 1995 included the following components:
  Service cost                                              $       928           $     1,405           $     1,184
  Interest cost                                                   1,927                 2,203                 2,273
  Net amortization and deferral                                  (1,215)                 (704)                 (789)
                                                            -----------           -----------           ----------- 
  Net post-retirement benefit expense                             1,640                 2,904                 2,668
  One-time gain due to reduction in workforce                    (5,500)
                                                            -----------           -----------           ----------- 
           Total expense (income)                           $    (3,860)          $     2,904           $     2,668
                                                            ===========           ===========           ===========
</TABLE>

As a result of the restructuring discussed in Note 2, a significant reduction in
the Company's workforce has occurred. Accordingly, the Company recognized a 
curtailment gain of $5,500 in fiscal year 1997.

The assumed health care cost trend rate used in measuring the accumulated
postretirement benefit obligation was 10.5%, 11.0% and 11.5% in fiscal years
1997, 1996 and 1995, respectively, gradually declining to 6.0% in the year
2007.

The year end measurement date settlement rate changed from 7.5% (time weighted) 
in fiscal year 1995 to 7.75% (time weighted) in fiscal year 1996 to 7.25% (time 
weighted) in fiscal year 1997, and to turnover rates were changed to reflect 
Company experience.     

                                     F-51
<PAGE>
 
     
        If the health care cost trend rate assumptions were increased by 1%, the
        accumulated postretirement benefit obligation as of January 3, 1998
        would be increased by 3.4%. The effect of this change on the sum of the
        service cost and interest cost would be an increase of 12.6%.

11.     RELATED PARTY TRANSACTIONS

        At January 3, 1998 and December 28, 1996, long-term debt due to Sears
        consists of a $100,802 note payable due December 31, 1999 at a fixed
        rate of 6.26% and a $40,000 note payable due January 15, 2004 at a fixed
        rate of 6.40%. Additionally, the Company advances to and borrows funds
        as needed from Sears with no set repayment terms. Intercompany interest
        expense totaled approximately $13,107, $15,064 and $15,454 for fiscal
        years 1997, 1996 and 1995, respectively. Such interest is settled
        through the intercompany account with Sears.

        During fiscal years 1997 and 1996, Sears charged the Company for certain
        shared services totaling $11,072 and $845, respectively. There were no
        shared services during fiscal year 1995. The following table sets 
        forth these amounts by department:

<TABLE>
<CAPTION>
                                                                       1997           1996
                                                                     -------         -----
          <S>                                                        <C>             <C>  
          Credit and corporate finance services                      $ 7,982         $ 607
          Real estate and construction                                 2,853
          Other                                                          237           238
                                                                     -------         -----

                                                                     $11,072         $ 845
                                                                     =======         =====
</TABLE>

        Also, the Company purchases and services commercial receivables from its
        former subsidiaries, NTW and Tire America, and the purchases are settled
        through the Due to/from intercompany account. Any expense associated
        with such servicing is charged to the respective subsidiary through the
        intercompany account. As of January 3, 1998 and December 28, 1996, the
        NTW and Tire America accounts included in the Company's receivables were
        $7,696 and $6,634, respectively.

12.     LITIGATION, CLAIMS AND ASSESSMENTS

        The Company is engaged in various legal actions arising in the ordinary
        course of its business. Reserves which the Company believes are
        appropriate have been established, however, the Company believes that
        the ultimate outcome of such litigation will not have a material adverse
        effect on the Company's consolidated financial statements.     

                                     F-52
<PAGE>
 
   The Company has been notified by the United States Environmental Protection
   Agency ("EPA") that it is a potentially responsible party under superfund
   legislation with respect to three different sites. For two of the sites the
   EPA has issued a Record of Decision relating to its investigation and
   feasibility study of the sites. Utilizing information compiled by the EPA as
   part of those decisions, the Company has accrued its best estimate of its
   obligation with respect to these sites. Those estimates are based primarily
   on documents compiled by the EPA which estimate the total costs to remediate
   the sites as well as each company's allocable share of the joint and several
   remediation liability for the sites. The Company has considered the
   likelihood of the contribution of other significant parties which includes
   the effects of those potentially responsible parties which may not be
   financially viable. The estimated amounts do not consider any benefit that
   may be derived from other parties which may enter into the allocation in an
   effort to settle their obligation for remediation of the sites. The estimated
   liabilities accrued have not been discounted as the time frame over which the
   accrued amounts may be paid out has not been determined.

   In the case of the third site, the Company has agreed to enter into a
   settlement with the EPA on a de minimis basis and has estimated its
   obligation based on that settlement which is anticipated to be consummated by
   the end of fiscal year 1998.

   In addition to the EPA matters discussed above, the Company is subject to
   other legal and governmental proceedings pending against the Company, many
   involving routine litigation incidental to the business. Other matters
   contain allegations which are nonroutine and involve compensatory and
   punitive damages as well as other types of relief.

   In the opinion of management after consulting with legal counsel, the
   ultimate liability in excess of reserves currently recorded is not expected
   to have a material effect on annual results of operations, financial
   position, liquidity or capital resources of the Company.

13. SUBSEQUENT EVENT

   On August 17, 1998, Sears entered into an Agreement and Plan of Merger
   between the Company and Advance Stores Company, Inc. for $175 million in cash
   and the retention by Sears of approximately 40% equity ownership interest in
   the resulting combined company. The merger is subject to antitrust clearance.
   The transaction is expected to be finalized in the fourth quarter of fiscal
   year 1998.

                                    ******

                                     F-53
<PAGE>
 
     
WESTERN AUTO SUPPLY
(A Wholly Owned Subsidiary of Sears, Roebuck and Co.)
AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS
JULY 4, 1998 AND JANUARY 3, 1998
($000, except share data)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
ASSETS                                                                    July 4, 1998           January 3, 1998
                                                                           (unaudited)
<S>                                                                       <C>                    <C>               
CURRENT ASSETS:
  Cash                                                                    $   27,313                 $   23,785
  Receivables                                                                 82,073                     81,047
  Inventories                                                                347,919                    353,267
  Deferred income taxes                                                       45,391                     54,762
  Prepaid expenses and other current assets                                   17,133                      9,274
  Income taxes receivable - Parent                                            56,858                     36,142
                                                                          ----------                 ----------

            Total current assets                                             576,687                    558,277

PROPERTY AND EQUIPMENT                                                       350,234                    344,066

GOODWILL                                                                     114,555                    116,783

OTHER ASSETS                                                                   9,114                      9,259
                                                                          ----------                 ----------

TOTAL                                                                     $1,050,590                 $1,028,385
                                                                          ----------                 ----------

LIABILITIES AND STOCKHOLDER'S EQUITY

CURRENT LIABILITIES:
  Accounts payable                                                        $  159,133                 $  152,839
  Accrued expenses and other current liabilities                              96,610                    130,132
  Due to Parent, net                                                         247,880                    196,081
  Secured borrowings                                                          35,500                     36,500
                                                                          ----------                 ----------
            Total current liabilities                                        539,123                    515,552

ACCRUED RETIREE HEALTH CARE BENEFITS                                          39,720                     39,454

DEFERRED INCOME TAXES                                                         12,897                      5,567

LONG-TERM DEBT - Parent                                                      140,802                    140,802

COMMITMENTS AND CONTINGENCIES

STOCKHOLDER'S EQUITY:
  Common stock, $.01 par value - authorized, 100,000
    shares; issued and outstanding, 1,000 shares                               Nil                        Nil
  Additional paid-in capital                                                 377,753                    376,821
  Retained earnings (deficiency)                                             (59,705)                   (49,811)
                                                                          ----------                 ----------

            Total stockholder's equity                                       318,048                    327,010
                                                                          ----------                 ----------
TOTAL                                                                     $1,050,590                 $1,028,385
                                                                          ----------                 ----------
</TABLE> 

See notes to unaudited consolidated financial statements.      

                                     F-54
<PAGE>
 
   
WESTERN AUTO SUPPLY COMPANY
(A Wholly Owned Subsidiary of Sears, Roebuck and Co.)
AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
PERIODS ENDED JULY 4, 1998 AND JUNE 28, 1997
($000)
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                            3 Months Ended                     6 Months Ended
                                                    ------------------------------    ------------------------------
                                                     July 4, 1998    June 28, 1997     July 4, 1998    June 28, 1997

<S>                                                 <C>              <C>              <C>              <C> 
NET SALES AND OTHER REVENUES:
  Net merchandise sales and other revenues            $298,971         $335,994         $574,802         $669,365
  Net service sales                                      5,735           18,183           11,392           39,913
                                                      --------         --------         --------         --------
           Total net sales and other revenues          304,706          354,177          586,194          709,278
                                                                                                      
COSTS OF SALES (exclusive of depreciation and 
  amortization shown separately below):                                                                                       
  Merchandise and other costs of sales                 191,798          226,323          374,588          453,011
  Service costs of sales                                 3,198           10,655            6,288           23,419
                                                      --------         --------         --------         --------
           Total costs of sales                        194,996          236,978          380,876          476,430
                                                      --------         --------         --------         --------

GROSS PROFIT                                           109,710          117,199          205,318          232,848
                                                                                                      
EXPENSES:                                                                                             
  Selling, general and administrative                   69,257           82,045          133,321          160,195
  Buying and occupancy                                  20,037           21,570           39,906           44,025
  Depreciation and amortization                         12,264            9,516           22,143           18,749
  Provision for uncollectible accounts                   6,238           11,179           13,647           17,760
  Restructuring                                                                                             7,800
                                                      --------         --------         --------         --------
           Total expenses                              107,796          124,310          209,017          248,529
                                                      --------         --------         --------         --------
                                                                                                      
OPERATING INCOME (LOSS)                                  1,914           (7,111)          (3,699)         (15,681)
                                                                                                      
OTHER INCOME (EXPENSE):                                                                               
  Interest                                              (5,286)          (2,960)         (11,218)          (6,844)
  Gain on the sale of property and equipment                21              739                1              530
                                                      --------         --------         --------         --------

           Total other expense, net                     (5,265)          (2,221)         (11,217)          (6,314)
                                                      --------         --------         --------         --------

LOSS BEFORE INCOME TAXES                                (3,351)          (9,332)         (14,916)         (21,995)
                                                                                                      
INCOME TAXES:                                                                                         
  Current benefit                                       (4,694)          (6,211)         (21,723)          (8,473)
  Deferred expense                                       3,900            2,818           16,701              292
                                                      --------         --------         --------         --------

           Total income taxes                             (794)          (3,393)          (5,022)          (8,181)
                                                      --------         --------         --------         --------
                                                                                                      
NET LOSS                                              $ (2,557)        $ (5,939)        $ (9,894)        $(13,814)
                                                      --------         --------         --------         --------
</TABLE>

See notes to unaudited consolidated financial statements.    

                                     F-55
<PAGE>
 
     
WESTERN AUTO SUPPLY COMPANY
(A Wholly Owned Subsidiary of Sears, Roebuck and Co.)
AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
PERIODS ENDED JULY 4, 1998 AND JUNE 28, 1997
($000)
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                      6 Months Ended
                                                                -----------------------------
                                                                July 4, 1998    June 28, 1997
<S>                                                             <C>             <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net loss                                                      $     (9,894)   $     (13,814)
  Adjustments to reconcile net loss to net cash:
    Depreciation and amortization                                     22,143           18,749
    Provision for uncollectible accounts                              13,647           17,760
    Deferred income taxes                                             16,701              292
    Gain on sale of property and equipment                                (1)            (530)
    Changes in assets:
      Receivables                                                    (14,673)         (66,993)
      Inventories                                                      5,348          (18,648)
      Prepaid expenses and other current assets                       (7,859)           1,551
      Income taxes - Parent                                          (20,716)         (28,251)
    Changes in liabilities:
      Accounts payable                                                 5,580          (66,758)
      Accrued expenses and other current liabilities                 (33,522)           8,685
      Accrued retiree health care benefits                               266            1,000
      Income tax benefit upon exercise of stock options                  932            1,000
                                                                ------------    -------------

            Net cash used in operating activities                    (22,048)        (145,957)

CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchases of property and equipment                                (29,645)         (30,069)
  Sales of property and equipment                                      3,708            2,823
                                                                ------------    -------------

            Net cash used in investing activities                    (25,937)         (27,246)

CASH FLOWS FROM FINANCING ACTIVITIES:
  Bank overdrafts                                                        714           21,828
  Borrowings from Parent                                              51,799          111,937
  Secured borrowings                                                  (1,000)          37,000
                                                                ------------    -------------

            Net cash provided by financing activities                 51,513          170,765
                                                                ------------    -------------

NET INCREASE (DECREASE) IN CASH                                        3,528           (2,438)

CASH, BEGINNING OF PERIOD                                             23,785           27,645
                                                                ------------    -------------

CASH, END OF PERIOD                                             $     27,313    $      25,207
                                                                ============    =============

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
    Cash payments made for interest to:
      Parent                                                    $     10,136    $       5,708
                                                                ------------    -------------

      Other                                                     $      1,082    $       1,136
                                                                ------------    -------------

    Cash payments (receipts) made for income taxes - Parent     $    (19,627)   $      19,778
                                                                ============    =============
</TABLE>

See notes to unaudited consolidated financial statements.     

                                     F-56
<PAGE>
 
    
WESTERN AUTO SUPPLY COMPANY
(A Wholly Owned Subsidiary of Sears, Roebuck and Co.)
AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
PERIODS ENDED JULY 4, 1998 AND JUNE 28, 1997
- --------------------------------------------------------------------------------

1. ACCOUNTING POLICIES AND BASIS OF PRESENTATION

   The consolidated balance sheet as of July 4, 1998 and the related
   consolidated statements of operations for the 13 and 26 weeks ended July 4,
   1998 and June 28, 1997 and the consolidated statements of cash flows for the
   26 weeks ended July 4, 1998 and June 28, 1997 of Western Auto Supply Company
   (the "Company") are unaudited. The interim financial statements have been
   prepared in accordance with Generally Accepted Accounting Principles ("GAAP")
   and rules and regulations of the Securities and Exchange Commission and
   reflect all adjustments (consisting of normal recurring accruals) which are,
   in the opinion of management, necessary for the fair presentation of the
   results for the interim periods presented. The consolidated financial
   statements should be read in conjunction with the audited consolidated
   financial statements and notes thereto for the period ended January 3, 1998.
   The results of operations for the interim periods should not be considered
   indicative of results of operations to be expected for the full year.

   The preparation of financial statements in conformity with GAAP requires
   management to make estimates and assumptions that affect the reported amounts
   of assets and liabilities and disclosure of contingent assets and liabilities
   at the date of the financial statements and the reported amounts of revenues
   and expenses during the reporting period. Actual results could differ from
   those estimates.

2. LITIGATION, CLAIMS AND ASSESSMENTS

   The Company is engaged in various legal actions arising in the ordinary
   course of its business. Reserves which the Company believes are appropriate
   have been established, however, the Company believes that the ultimate
   outcome of such litigation will not have a material adverse effect on the
   Company's consolidated financial statements.

   The Company has been notified by the United States Environmental Protection
   Agency ("EPA") that it is a potentially responsible party under superfund
   legislation with respect to three different sites. For two of the sites the
   EPA has issued a Record of Decision relating to its investigation and
   feasibility study of the sites. Utilizing information compiled by the EPA as
   part of those decisions, the Company has accrued its best estimate of its
   obligation with respect to these sites. Those estimates are based primarily
   on documents compiled by the EPA which estimate the total costs to remediate
   the sites as well as each companies' allocable share of the joint and several
   remediation liability for the sites. The Company has considered the
   likelihood of the contribution of other significant parties which includes
   the effects of those potentially responsible parties which may not be
   financially viable. The estimated amounts do not consider any benefit that
   may be derived from other parties which may enter into the allocation in an
   effort to settle their obligation for remediation of the sites. The estimated
   liabilities accrued have not been discounted as the time frame over which the
   accrued amounts may be paid out has not been determined.      

                                      F-57
<PAGE>
 
        
   In the case of the third site, the Company has agreed to enter into a
   settlement with the EPA on a de minimis basis and has estimated its
   obligation based on that settlement which is anticipated to be consummated by
   the end of fiscal year 1998.

   In addition to the EPA matters discussed above, the Company is subject to
   other legal and governmental proceedings pending against the Company, many
   involving routine litigation incidental to the business. Other matters
   contain allegations which are nonroutine and involve compensatory and
   punitive damages as well as other types of relief.

   In the opinion of management after consulting with legal counsel, the
   ultimate liability in excess of reserves currently recorded is not expected
   to have a material effect on annual results of operations, financial
   position, liquidity or capital resources of the Company.

3. SUBSEQUENT EVENT

   On August 17, 1998, Sears, Roebuck and Co. ("Sears"), the Company's Parent,
   entered into an Agreement and Plan of Merger between the Company and Advance
   Stores Company, Inc. for $175 million in cash and the retention by Sears of
   approximately 40% equity ownership interest in the resulting combined
   company. The merger is subject to antitrust clearance. The transaction is
   expected to be finalized in the fourth quarter of fiscal year 1998.      

                                      F-58
<PAGE>
 
================================================================================

NO DEALER, SALESPERSON OR ANY OTHER PERSON HAS BEEN AUTHORIZED TO GIVE ANY
INFORMATION OR TO MAKE ANY REPRESENTATION NOT CONTAINED IN THIS PROSPECTUS AND,
IF GIVEN OR MADE, SUCH INFORMATION OR REPRESENTATIONS MUST NOT BE RELIED UPON AS
HAVING BEEN AUTHORIZED BY THE COMPANY OR BY ANY OF THE INITIAL PURCHASERS.  THIS
PROSPECTUS DOES NOT CONSTITUTE AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO
BUY ANY SECURITY OTHER THAN THE SECURITIES OFFERED HEREBY, NOR DOES IT
CONSTITUTE AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO BUY ANY SECURITIES
OFFERED HEREBY TO ANY PERSON IN ANY JURISDICTION WHERE SUCH AN OFFER OR
SOLICITATION WOULD BE UNLAWFUL.  NEITHER THE DELIVERY OF THIS PROSPECTUS NOR ANY
SALE MADE HEREUNDER SHALL, UNDER ANY CIRCUMSTANCES, CREATE ANY IMPLICATION THAT
THE INFORMATION HEREIN IS CORRECT AS OF ANY TIME SUBSEQUENT TO THE DATE HEREOF.

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

                               TABLE OF CONTENTS
<TABLE>   
<CAPTION>
                                                PAGE
                                                ----
<S>                                             <C>
Summary.........................................  1
Risk Factors.................................... 20
Use of Proceeds................................. 26
Capitalization.................................. 27
The Exchange Offer.............................. 28
Unaudited Pro Forma Consolidated Financial
 Data........................................... 35
Selected Consolidated Financial Data............ 49
Management's Discussion and Analysis
 of Financial Condition and
 Results of Operations.......................... 52
Business........................................ 60
Management...................................... 72
Certain Transactions............................ 78
Description of the New Credit Facility.......... 80
Description of Series B Notes................... 83
Description of Holding Indebtedness.............113
Material Federal Income Tax Considerations......114
Plan of Distribution............................118
Experts.........................................119
Legal Matters...................................119
Index to Consolidated Financial Statements......F-1
</TABLE>     

================================================================================
================================================================================

                                  $200,000,000



                            ADVANCE STORES COMPANY,
                                  INCORPORATED


                           10.25% SENIOR SUBORDINATED
                                 NOTES DUE 2008



                                     , 1998

================================================================================
<PAGE>
 
                                    PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 20.  INDEMNIFICATION OF DIRECTORS AND OFFICERS


     Pursuant to Article 10 of the Virginia Stock Corporation Act (the "Virginia
Stock Corporation Act"), Article 5(C) of the Articles of Incorporation of the
Registrant, as amended, a copy of which is filed as Exhibit 3.1 to this
Registration Statement (the "Articles of Incorporation"), provides that the
Registrant may indemnify (i) any person who was or is a party to any proceeding,
including a proceeding brought by a shareholder in the right of the Registrant
or brought by or on behalf of shareholders of the Registrant, by reason of the
fact that he is or was a director or officer of the Registrant, or (ii) any
director or officer who is or was serving at the request of the Registrant as a
director, trustee, partner or officer of another corporation, partnership, joint
venture, trust, employee benefit plan or other enterprise, against any liability
incurred by him in connection with such proceeding unless he engaged in willful
misconduct or a knowing violation of the criminal law.  A person is considered
to be serving an employee benefit plan at the Registrant's request if his duties
to the Registrant also impose duties on, or otherwise involve services by, him
to the plan or to participants in or beneficiaries of the plan.

     Article 5(I) of the Articles of Incorporation permits the Registrant to
purchase and maintain insurance to indemnify it against the whole or any portion
of the liability assumed by it in accordance with such Article and may also
procure insurance in such amounts as the Board of Directors may determine on
behalf of any person who is or was a director, officer, employee, consultant,
representative or agent of the Registrant, or is or was serving at the request
of the Registrant as a director, officer, employee, consultant, representative
or agent of another corporation, partnership, joint venture, trust, employee
benefit plan or enterprise, against any liability asserted against or incurred
by him in any such capacity or arising from his status as such, whether or not
the Registrant would have power to indemnify him against such liability under
the provisions of such Article.

     Pursuant to Article 10 of the Virginia Stock Corporation Act, Article 5(B)
of the Articles of Incorporation provides that no director or officer of the
Registrant shall be liable to the Registrant or its shareholders for monetary
damages with respect to any transaction, occurrence or course of conduct,
whether prior or subsequent to the effective date of such Article, except that
such Article shall not exclude liability resulting from such person's having
engaged in willful misconduct or a knowing violation of the criminal law or of
any federal or state securities law.

     Reference is made to the Registration Rights Agreement (attached as Exhibit
4.2 to this Registration Statement) which provides for indemnification (i) by
the Registrant of each Holder (as defined therein), its directors, officers and
each person controlling such Holder against certain liabilities, including those
arising under the Securities Act and (ii) by each Holder of the Registrant, its
directors, officers and each person controlling the Registrant against certain
liabilities, but only with reference to information relating to such Holder
furnished to the Registrant by such Holder expressly for use in any Registration
Statement.

     Reference is also made to the Stockholders Agreement (attached as Exhibit
10.1 to the Registration Statement) which provides for indemnification (i) by
Advance Holding Corporation ("Holding") of each Selling Holder (as defined), its
officers, directors and agents, and each person controlling such Selling Holder
against certain liabilities, including those arising under the Securities Act
and (ii) by each Selling Holder of Holding, its officers, directors and agents
and each person controlling Holding against certain liabilities, but only with
reference to (i) information related to such Selling Holder furnished in writing
by such Selling Holder or on such Selling Holder's behalf expressly for use in
any registration statement or prospectus relating to the Registrable Securities
(as defined), or any amendment or supplement thereto, or any preliminary
prospectus and (ii) subject to certain exclusions.

     Reference is also made to the Indemnity Agreement between Nicholas F.
Taubman and Holding (attached as Exhibit 10.26 to this Registration Statement)
which provides for indemnification by Holding of Mr. Taubman to the fullest
extent permitted by law.  Holding has also entered into indemnity agreements
with each other director 

                                     II-1
<PAGE>
 
(the form of which is attached as Exhibit 10.24 to this Registration Statement)
which provides for indemnification to the fullest extent permitted by law.

     Pursuant to Section 145 of the Delaware General Corporation Law, Article
FIFTH of the Certificate of Incorporation of the Co-Registrant, as amended, a
copy of which is filed as Exhibit 3.1 to the Registration Statement (the
"Certificate of Incorporation"), provides that to the fullest extent permitted
by the Delaware General Corporation Law, each director of the Co-Registrant
shall incur no personal liability to the Co-Registrant or its stockholders for
monetary damages for any breach of fiduciary duty as a director.

     Article SIXTH of the Certificate of Incorporation and Article VIII((S)5) of
the Bylaws of the Co-Registrant provide that to the fullest extent permitted by
Delaware General Corporation Law, each director, officer, employee and agent of
the Co-Registrant shall be indemnified and held harmless by the Co-Registrant.

     Insofar as indemnification for liabilities under the Securities Act of 1933
may be permitted with respect to directors, officers or persons controlling the
Registrant pursuant to the foregoing provisions, the Registrant has been
informed that, in the opinion of the Securities and Exchange Commission, such
indemnification is against public policy as expressed in the Act and is
therefore unenforceable.

                                     II-2
<PAGE>
 
ITEM 21.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

     (A)  EXHIBITS
<TABLE>    
<CAPTION>

 Exhibit         
 Number                                            Description 
 ------                                            -----------
<S>             <C>
   1.1*         Purchase Agreement dated as of April 7, 1998 among Advance Stores Company,
                Incorporated (the "Company"), Donaldson, Lufkin & Jenrette Securities Corporation and
                Chase Securities Inc. (the "Initial Purchasers").
   2.1*         Merger Agreement dated as of March 4, 1998 among AHC Corporation and Advance
                Holding Corporation ("Holding") with FS Equity Partners III, L.P., FS Equity Partners IV,
                L.P. ("FSEP IV"), and FS Equity Partners International, L.P.
   2.2*         Agreement and Plan of Merger dated as of August 16, 1998 among Sears, Roebuck and Co.,
                Western Auto Holding Co., Holding, the Company, Western Auto Supply Company,
                Advance Acquisition Corporation and the stockholders of Holding listed on the signature
                pages thereto.
   3.1*         Articles of Incorporation of the Company, as amended to date.
   3.2*         Bylaws of the Company, as amended to date.
   3.3*         Certificate of Incorporation of LARALEV, INC. ("LARALEV"), as amended to date.
   3.4*         Bylaws of LARALEV.
   4.1*         Indenture dated as of April 15, 1998 among the Company, LARALEV, as guarantor, and
                United States Trust Company of New York, as Trustee, with respect to the 10.25% Senior
                Subordinated Notes due 2008 (including the form of 10.25% Senior Subordinated Note due
                2008).
   4.2*         Registration Rights Agreement dated as of April 15, 1998 among the Company and the Initial
                Purchasers.
   5.1*         Opinion of Riordan & McKinzie as to the legality of securities registered hereunder.
  10.1*         Stockholders' Agreement dated April 15, 1998 among FSEP IV, Ripplewood Partners, L.P.,
                Ripplewood Advance Auto Parts Employee Fund I L.L.C., Nicholas F. Taubman, Arthur
                Taubman Trust dated July 13, 1964, and Holding (including the Terms of the Registration
                Rights of Common Stock).
  10.2*         Credit Agreement dated as of April 15, 1998 among Holding, the Company, as borrower,
                the lenders party thereto, and the Chase Manhattan Bank ("Chase"), as administrative agent.
  10.3*         Pledge Agreement dated as of April 15, 1998 among the Company, Holding, LARALEV,
                and Chase, as collateral agent.
  10.4*         Guarantee Agreement dated as of April 15, 1998 among Holding and LARALEV, as
                guarantors, and Chase, as collateral agent.
  10.5*         Indemnity, Subrogation and Contribution Agreement dated as of April 15, 1998 among the
                Company, Holding, LARALEV and Chase, as collateral agent.
  10.6*         Security Agreement dated as of April 15, 1998 among the Company, Holding, LARALEV
                and Chase, as collateral agent.
  10.7*         Lease Agreement dated as of March 16, 1995 between Ki, L.C. and the Company for the
                Company's headquarters located at 5673 Airport Road, Roanoke, Virginia, as amended.
  10.8*         Lease Agreement dated as of January 1, 1997 between Nicholas F. Taubman and the
                Company for the distribution center located at 1835 Blue Hills Drive, N.E., Roanoke,
                Virginia, as amended.
  10.9*         Trust Indenture dated as of December 1, 1997 among McDuffie County Development
                Authority, First Union National Bank, as trustee, and Branch Banking and Trust Company,
                as credit facility trustee, relating to the $10,000,000 Taxable Industrial Development
                Revenue Bonds (Advance Stores Company, Incorporated Project) Series 1997 (the "IRB").
 10.10*         Lease Agreement dated as of December 1, 1997 between Development Authority of
                McDuffie County and the Company relating to the IRB.

</TABLE>     

                                     II-3
<PAGE>
 
<TABLE>    
<CAPTION> 

 Exhibit         
 Number                                            Description 
 ------                                            -----------
<S>             <C>  
 10.11*         Letter of Credit and Reimbursement Agreement dated as of December 1, 1997 among the
                Company, Holding and First Union National Bank relating to the IRB.
 10.12*         Advance Holding Corporation 1998 Senior Executive Stock Option Plan.
 10.13*         Form of Advance Holding Corporation 1998 Senior Executive Stock Option Agreement.
 10.14*         Advance Holding Corporation 1998 Executive Stock Option Plan.
 10.15*         Form of Advance Holding Corporation 1998 Stock Option Agreement.
 10.16*         Advance Holding Corporation 1998 Senior Executive Stock Subscription Plan.
 10.17*         Form of Advance Holding Corporation Senior Executive Stock Subscription Agreement.
 10.18*         Advance Holding Corporation 1998 Employee Stock Subscription Plan.
 10.19*         Form of Advance Holding Corporation Employee Stock Subscription Agreement.
 10.20*         Form of Secured Promissory Note.
 10.21*         Form of Stock Pledge Agreement.
 10.22*         Form of Employment and Non-Competition Agreement between Childs, Cox, Dickerson,
                Gearheart, Gerald, Gray, Gregory, Hale, Helms, Jeter, Knighten, Kyle, Livesay, McDaniel,
                Miley, Quinn, Rakes, Richardson, Smith, Turner and Williams and the Company (one-year
                agreement).
 10.23*         Form of Employment and Non-Competition Agreement between Tilley, Bigoney, Buskirk,
                Felts, Fralin, Haan, Klasing, Leftwich, Reid, Stevens, Vaughn, Wade, Weatherly and Wirth
                and the Company (two-year agreement).
 10.24*         Form of Indemnity Agreement between each of the directors of Holding (other than Nicholas
                F. Taubman) and Holding.
 10.25*         Form of Consulting and Non-Competition Agreement among Nicholas F. Taubman, Holding
                and the Company.
 10.26*         Indemnity Agreement dated as of April 15, 1998 between Nicholas F. Taubman and
                Holding.
 10.27*         Option Agreement dated as of April 15, 1998 between Nicholas F. Taubman and Holding.
 10.28*         Option Agreement dated as of April 15, 1998 between Arthur Taubman Trust dated July 13,
                1968 and Holding.
 10.29*         Form of Employment and Non-Competition Agreement among Garnett E. Smith, Holding
                and the Company.
 10.30*         Form of Series B Note.
 12.1*          Statement re Computation of Earnings to Fixed Charges Ratio.
 21.1*          Subsidiaries of the Company.
 23.1*          Consent of Riordan & McKinzie (contained in Exhibit 5.1).
 23.2           Consent of Arthur Andersen LLP.
 23.3           Consent of Deloitte & Touche LLP.
 24.1*          Power of Attorney (contained in the signature pages hereof)
 25.1*          Form T-1 Statement of Eligibility and Qualification under the Trust Indenture Act of 1939
                of United States Trust Company of New York.
 27.1*          Financial Data Schedule.
 99.1*          Form of Letter of Transmittal with respect to the Exchange Offer.
 99.2*          Form of Notice of Guaranteed Delivery with respect to the Exchange Offer.
</TABLE>          
_________________________________

                                     II-4
<PAGE>
 
*  Previously filed

     (B)  FINANCIAL STATEMENT SCHEDULE

     No schedules have been included because the information required to be set 
forth therein is not applicable.

ITEM 22. UNDERTAKINGS

       1.   The undersigned Registrant hereby undertakes as follows:

          (a)  To file, during any period in which offers or sales are being
          made, a post-effective amendment to this Registration Statement: (i)
          to include any prospectus required by Section 10(a)(3) of the
          Securities Act; (ii) to reflect in the prospectus any facts or events
          arising after the effective date of the Registration Statement (or the
          most recent post-effective amendment thereof) which, individually or
          in the aggregate, represent a fundamental change in the information
          set forth in the Registration Statement; (iii) to include any material
          information with respect to the plan of distribution not previously
          disclosed in the Registration Statement or any material change to such
          information in the Registration Statement.

          (b)  That, for the purpose of determining any liability under the
          Securities Act, each such post-effective amendment shall be deemed to
          be a new registration statement relating to the securities offered
          therein, and the offering of such securities at that time shall be
          deemed to be the initial bona fide offering thereof.

          (c)  To remove from registration by means of a post-effective
          amendment any of the securities being registered which remain unsold
          at the termination of the offering.

    
     2.   To provide to the underwriter at the closing specified in the
underwriting agreements certificates in such denominations and registered in
such names as required by the underwriter to permit prompt delivery to each
purchaser.     
    
     3.   Insofar as indemnification for liabilities arising under the
Securities Act of 1933 may be permitted to directors, officers and controlling
persons of the registrant pursuant to the foregoing provisions, or otherwise,
the registrant has been advised that in the opinion of the Securities and
Exchange Commission such indemnification is against public policy as expressed
in the Act and is, therefore, unenforceable.  In the event that a claim for
indemnification against such liabilities (other than the payment by the
registrant of expenses incurred or paid by a director, officer or controlling
person of the registrant in the successful defense of any action, suit or
proceeding) is asserted by such director, officer or controlling person in
connection with the securities being registered, the registrant will, unless in
the opinion of its counsel the matter has been settled by controlling precedent,
submit to a court of appropriate jurisdiction the question whether such
indemnification by it is against public policy as expressed in the Act and will
be governed by the final adjudication of such issue.     
    
     4.   To respond to requests for information that is incorporated by
reference into the prospectus pursuant to Items 4, 10(b), 11, or 13 of this
Form, within one business day of receipt of such request, and to send the
incorporated documents by first class mail or other equally prompt means.  This
includes information contained in documents filed subsequent to the effective
date of the registration statement through the date of responding to the
request.     
    
     5.   The undersigned Registrant hereby undertakes to supply by means of a
post-effective amendment all information concerning a transaction, and the
company being acquired involved therein, that was not the subject of and
included in this Registration Statement when it became effective.     

                                     II-5
<PAGE>
 
                                   SIGNATURES
        
          Pursuant to the requirements of the Securities Act of 1933, as
amended, the Registrant has duly caused Amendment No. 3 to this Registration
Statement to be signed on its behalf by the undersigned, thereunto duly
authorized, in Roanoke, Commonwealth of Virginia, on October 26, 1998.          

                                    ADVANCE STORES COMPANY, INCORPORATED

                                    By:  /s/ J. O'Neil Leftwich
                                         -------------------------------------
                                         J. O'Neil Leftwich
                                         Senior Vice President and
                                         Chief Financial Officer,
                                         Secretary and Treasurer


                                   SIGNATURES

    
          Pursuant to the requirements of the Securities Act of 1933, as
amended, Amendment No. 3 to this Registration Statement has been signed by the
following persons in the capacities and on the dates indicated.          

<TABLE>        
<CAPTION>
       SIGNATURE                                 TITLE                                     DATE
<S>                                  <C>                                             <C>
 
/s/*                                  President and Chief Executive                    October 26, 1998
- -----------------------------         Officer 
     Garnett E. Smith                 and Director (Principal Executive   
                                      Officer)               
                                                                
 
/s/ J. O'Neil Leftwich                Senior Vice President and Chief                  October 26, 1998
- -----------------------------         Financial Officer, Secretary and      
    J. O'Neil Leftwich                Treasurer (Principal Financial and                      
                                      Accounting Officer)  
 
/s/*                                  Chairman of the Board and Director               October 26, 1998
- -----------------------------  
    Nicholas F. Taubman
 
/s/*                                  Director                                         October 26, 1998
- -----------------------------   
       Mark J. Doran
 
/s/*                                  Director                                         October 26, 1998
- -----------------------------   
       John M. Roth
 
/s/*                                  Director                                         October 26, 1998
- -----------------------------   
    J. Frederick Simmons
 
/s/*                                  Director                                         October 26, 1998
- -----------------------------   
      Ronald P. Spogli
 
/s/*                                  Director                                         October 26, 1998
- -----------------------------   
     Timothy C. Collins
 
*By:  /s/ J. O'Neil Leftwich
 -----------------------------  
      J. O'Neil Leftwich
      Attorney-in-Fact
</TABLE>          

                                     II-6
<PAGE>
 
                                   SIGNATURES
        
          Pursuant to the requirements of the Securities Act of 1933, as
amended, the Registrant has duly caused Amendment No. 3 to this Registration
Statement to be signed on its behalf by the undersigned, thereunto duly
authorized, in Wilmington, State of Delaware, on October 26, 1998.          

                                    LARALEV, INC.

                                    By:  /s/ David C. Eppes
                                         ---------------------------------------
                                         David C. Eppes
                                         President

                                   SIGNATURES
        
          Pursuant to the requirements of the Securities Act of 1933, as
amended, Amendment No. 3 to this Registration Statement has been signed by the
following persons in the capacities and on the dates indicated.     

<TABLE>        
<CAPTION>
      SIGNATURE                                      TITLE                             DATE
<S>                                            <C>                                   <C>
 
/s/ David C. Eppes                       President and Director                   October 26, 1998
- ------------------------                 (Principal Executive Officer)         
    David C. Eppes                                                                 
                                                                              
/s/*                                     Secretary and Treasurer (Principal       October 26, 1998
- ------------------------                 Financial and Accounting Officer)     
  Andrew T. Panaccione                                                           
                                                                              
/s/*                                     Director                                 October 26, 1998
- ------------------------  
   J. O'Neil Leftwich
 
*By:  /s/ David C. Eppes
- ------------------------  
    David C. Eppes
    Attorney-in-Fact
</TABLE>          

                                     II-7

<PAGE>
 
 
                                                                    EXHIBIT 23.2

Consent of Independent Public Accountants

As independent public accountants, we hereby consent to the use of our reports 
and to all references to our Firm included in or made a part of this 
registration statement.

                                                /s/ ARTHUR ANDERSEN LLP

    
Greensboro, North Carolina,
  October 26, 1998.     



<PAGE>
 
 
                                                                    Exhibit 23.3



INDEPENDENT AUDITORS' CONSENT

    
We consent to the use in this pre-effective Amendment No. 3 to Registration
Statements No. 333-56013 and 333-56013-01 of Advance Stores Company,
Incorporated of our report dated July 17, 1998 (August 17, 1998 as to Note 13)
on the financial statements of Western Auto Supply Company and Subsidiaries
appearing in the Prospectus, which is a part of such Registration Statements,
and to the reference to us under the heading "Experts" in such Prospectus.     


/s/ DELOITTE & TOUCHE LLP
Kansas City, Missouri
    
October 26, 1998     



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