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 28,2002 (unaudited) |  | Twelve monthsEndedDecember 27,2003 (unaudited) |           | Twelve monthsEndedJanuary 1,2005 (unaudited) |  | Three monthsEnded April 2, 2005 (unaudited) |     |  | Nine monthsEndedDecember 31,2005 (unaudited) |     |  | Twelve monthsEndedDecember 30,2006 (unaudited) |    
|Consolidated pretax income (loss) from continuing operations |  | 62,693                                         |  | 27,176                                         |           | 41,277                                       |  | (20,947                                     | )   |  | (2,329                                       | )   |  | (6,089                                         | )  
|Interest                                                     |  | 18,705                                         |  | 14,071                                         |           | 13,371                                       |  | 3,682                                       |     |  | 41,359                                       |     |  | 60,065                                         |    
|Interest portion of rent expense                             |  | 8,194                                          |  | 8,104                                          |           | 8,412                                        |  | 2,214                                       |     |  | 7,010                                        |     |  | 9,957                                          |    
|                                                             |  |                                                |  |                                                |           |                                              |  |                                             |     |  |                                              |     |  |                                                |    
|Earnings                                                     |  | 89,592                                         |  | 49,351                                         |           | 63,060                                       |  | (15,051                                     | )   |  | 46,040                                       |     |  | 63,933                                         |    
|                                                             |  |                                                |  |                                                |           |                                              |  |                                             |     |  |                                              |     |  |                                                |    
|Interest                                                     |  | 18,705                                         |  | 14,071                                         |           | 13,371                                       |  | 3,682                                       |     |  | 41,359                                       |     |  | 60,065                                         |    
|Interest portion of rent expense                             |  | 8,194                                          |  | 8,104                                          |           | 8,412                                        |  | 2,214                                       |     |  | 7,010                                        |     |  | 9,957                                          |    
|                                                             |  |                                                |  |                                                |           |                                              |  |                                             |     |  |                                              |     |  |                                                |    
|Fixed Charges                                                |  | 26,899                                         |  | 22,175                                         |           | 21,783                                       |  | 5,896                                       |     |  | 48,369                                       |     |  | 70,022                                         |    
|                                                             |  |                                                |  |                                                |           |                                              |  |                                             |     |  |                                              |     |  |                                                |    
|Ratio of Earnings to Fixed Charges                           |  | 3.33                                           |  | 2.23                                           |           | 2.89                                         |  |                                            | (a) |  |                                             | (b) |  |                                               | (c)
|                                                             |  |                                                |  |                                                |           |                                              |  |                                             |     |  |                                              |     |  |                                                |    

---

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