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 29,2001(unaudited) |     |  | Twelve monthsEndedDecember 28,2002(unaudited) |  | Twelve monthsEndedDecember 27,2003(unaudited) |  | Twelve monthsEndedJanuary 1,2005(unaudited) |  | Three monthsEnded April 2, 2005(unaudited) |     |  | Nine monthsEndedDecember 1,2005(unaudited) |    
|Consolidated pretax income (loss) from continuing operations |  | (23,798                                       | )   |  | 62,693                                        |  | 27,176                                        |  | 41,277                                      |  | (20,947                                    | )   |  | (2,329                                     | )  
|Interest                                                     |  | 28,639                                        |     |  | 18,705                                        |  | 14,071                                        |  | 13,371                                      |  | 3,682                                      |     |  | 41,359                                     |    
|Interest portion of rent expense                             |  | 8,500                                         |     |  | 8,194                                         |  | 8,104                                         |  | 8,412                                       |  | 2,214                                      |     |  | 7,010                                      |    
|                                                             |  |                                               |     |  |                                               |  |                                               |  |                                             |  |                                            |     |  |                                            |    
|Earnings                                                     |  | 13,341                                        |     |  | 89,592                                        |  | 49,351                                        |  | 63,060                                      |  | (15,051                                    | )   |  | 46,040                                     |    
|                                                             |  |                                               |     |  |                                               |  |                                               |  |                                             |  |                                            |     |  |                                            |    
|Interest                                                     |  | 28,639                                        |     |  | 18,705                                        |  | 14,071                                        |  | 13,371                                      |  | 3,682                                      |     |  | 41,359                                     |    
|Interest portion of rent expense                             |  | 8,500                                         |     |  | 8,194                                         |  | 8,104                                         |  | 8,412                                       |  | 2,214                                      |     |  | 7,010                                      |    
|                                                             |  |                                               |     |  |                                               |  |                                               |  |                                             |  |                                            |     |  |                                            |    
|Fixed Charges                                                |  | 37,139                                        |     |  | 26,899                                        |  | 22,175                                        |  | 21,783                                      |  | 5,896                                      |     |  | 48,369                                     |    
|                                                             |  |                                               |     |  |                                               |  |                                               |  |                                             |  |                                            |     |  |                                            |    
|Ratio of Earnings to Fixed Charges                           |  |                                              | (a) |  | 3.33                                          |  | 2.23                                          |  | 2.89                                        |  |                                           | (b) |  |                                           | (c)
|                                                             |  |                                               |     |  |                                               |  |                                               |  |                                             |  |                                            |     |  |                                            |    

---

|(a) | In fiscal 2001, earnings were insufficient to cover fixed charges by $23.8 million
|--- | ----------------------------------------------------------------------------------

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

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