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
|                                                             |  | Twelve monthsEndedDecember 27,2003(unaudited) |  | Twelve monthsEndedJanuary 1,2005(unaudited) |           | Three monthsEndedApril 2,2005(unaudited) |     |  | Nine monthsEndedDecember 31,2005(unaudited) |     |  | Twelve monthsEndedDecember 30,2006(unaudited) |     |  | Twelve monthsEndedDecember 29,2007(unaudited)
|Consolidated pretax income (loss) from continuing operations |  | 27,176                                        |  | 41,277                                      |           | (20,947                                  | )   |  | (2,329                                      | )   |  | (6,089                                        | )   |  | 4,240                                        
|Interest                                                     |  | 14,071                                        |  | 13,371                                      |           | 3,682                                    |     |  | 41,359                                      |     |  | 60,065                                        |     |  | 61,633                                       
|Interest portion of rent expense                             |  | 8,104                                         |  | 8,412                                       |           | 2,214                                    |     |  | 7,010                                       |     |  | 9,957                                         |     |  | 11,169                                       
|                                                             |  |                                               |  |                                             |           |                                          |     |  |                                             |     |  |                                               |     |  |                                              
|Earnings                                                     |  | 49,351                                        |  | 63,060                                      |           | (15,051                                  | )   |  | 46,040                                      |     |  | 63,933                                        |     |  | 77,042                                       
|                                                             |  |                                               |  |                                             |           |                                          |     |  |                                             |     |  |                                               |     |  |                                              
|Interest                                                     |  | 14,071                                        |  | 13,371                                      |           | 3,682                                    |     |  | 41,359                                      |     |  | 60,065                                        |     |  | 61,633                                       
|Interest portion of rent expense                             |  | 8,104                                         |  | 8,412                                       |           | 2,214                                    |     |  | 7,010                                       |     |  | 9,957                                         |     |  | 11,169                                       
|                                                             |  |                                               |  |                                             |           |                                          |     |  |                                             |     |  |                                               |     |  |                                              
|Fixed Charges                                                |  | 22,175                                        |  | 21,783                                      |           | 5,896                                    |     |  | 48,369                                      |     |  | 70,022                                        |     |  | 72,802                                       
|                                                             |  |                                               |  |                                             |           |                                          |     |  |                                             |     |  |                                               |     |  |                                              
|Ratio of Earnings to Fixed Charges                           |  | 2.23                                          |  | 2.89                                        |           |                                         | (a) |  |                                            | (b) |  |                                              | (c) |  | 1.06                                         
|                                                             |  |                                               |  |                                             |           |                                          |     |  |                                             |     |  |                                               |     |  |                                              



|(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
|--- | -------------------------------------------------------------------------------------------------------------

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