Exhibit 12.1

American Tire Distributors Holdings, Inc.

Statement
Regarding: Computation of Ratio of Earnings to Fixed Charges

(Amounts in thousands, except ratio amounts)



|                                                  |  |                                         |         |     |  |  |                                             |   |        |                                              |  |   |                                              |     |                                            |   |                                            |  |   |        |  |   |       
|------------------------------------------------- |  | --------------------------------------- | ------- | --- |  |  | ------------------------------------------- | - | ------ | -------------------------------------------- |  | - | -------------------------------------------- | --- | ------------------------------------------ | - | ------------------------------------------ |  | - | ------ |  | - | ------
|                                                  |  | Predecessor                             |         |     |  |  | Successor                                  
|                                                  |  | ThreemonthsEndedApril 2,2005(unaudited) |         |     |  |  | Nine monthsEndedDecember 31,2005(unaudited) |   |        | TwelvemonthsEndedDecember 30,2006(unaudited) |  |   | TwelvemonthsEndedDecember 29,2007(unaudited) |     | TwelvemonthsEndedJanuary 3,2009(unaudited) |   | TwelvemonthsEndedJanuary 2,2010(unaudited)
|Consolidated pretax income (loss) from operations |  | $                                       | (20,947 | )   |  |  |                                             | $ | (2,329 | )                                            |  | $ | (6,089                                       | )   |                                            | $ | 4,240                                      |  | $ | 21,044 |  | $ | 12,258
|Interest                                          |  |                                         | 3,682   |     |  |  |                                             |   | 41,359 |                                              |  |   | 60,065                                       |     |                                            |   | 61,633                                     |  |   | 59,169 |  |   | 54,415
|Interest portion of rent expense                  |  |                                         | 2,214   |     |  |  |                                             |   | 7,010  |                                              |  |   | 9,957                                        |     |                                            |   | 11,169                                     |  |   | 12,390 |  |   | 15,822
|                                                  |  |                                         |         |     |  |  |                                             |   |        |                                              |  |   |                                              |     |                                            |   |                                            |  |   |        |  |   |       
|Earnings                                          |  | $                                       | (15,051 | )   |  |  |                                             | $ | 46,040 |                                              |  | $ | 63,933                                       |     |                                            | $ | 77,042                                     |  | $ | 92,603 |  | $ | 82,495
|                                                  |  |                                         |         |     |  |  |                                             |   |        |                                              |  |   |                                              |     |                                            |   |                                            |  |   |        |  |   |       
|Interest                                          |  | $                                       | 3,682   |     |  |  |                                             | $ | 41,359 |                                              |  | $ | 60,065                                       |     |                                            | $ | 61,633                                     |  | $ | 59,169 |  | $ | 54,415
|Interest portion of rent expense                  |  |                                         | 2,214   |     |  |  |                                             |   | 7,010  |                                              |  |   | 9,957                                        |     |                                            |   | 11,169                                     |  |   | 12,390 |  |   | 15,822
|                                                  |  |                                         |         |     |  |  |                                             |   |        |                                              |  |   |                                              |     |                                            |   |                                            |  |   |        |  |   |       
|Fixed Charges                                     |  | $                                       | 5,896   |     |  |  |                                             | $ | 48,369 |                                              |  | $ | 70,022                                       |     |                                            | $ | 72,802                                     |  | $ | 71,559 |  | $ | 70,237
|                                                  |  |                                         |         |     |  |  |                                             |   |        |                                              |  |   |                                              |     |                                            |   |                                            |  |   |        |  |   |       
|Ratio of Earnings to Fixed Charges                |  |                                         |        | (a) |  |  |                                             |   |       | (b)                                          |  |   |                                             | (c) |                                            |   | 1.06                                       |  |   | 1.29   |  |   | 1.17  
|                                                  |  |                                         |         |     |  |  |                                             |   |        |                                              |  |   |                                              |     |                                            |   |                                            |  |   |        |  |   |       



|(a) | In first quarter fiscal 2005, earnings were insufficient to cover fixed charges by $20.9 million
|--- | ------------------------------------------------------------------------------------------------

|(b) | In the nine months ended December 31, 2005, earnings were insufficient to cover fixed charges by $2.3 million
|--- | -------------------------------------------------------------------------------------------------------------

|(c) | In the twelve months ended December 30, 2006, earnings were insufficient to cover fixed charges by $6.1 million
|--- | ---------------------------------------------------------------------------------------------------------------