Exhibit 12.1

HD SUPPLY, INC.

COMPUTATION OF RATIO
OF EARNINGS TO FIXED CHARGES

(Dollars in millions, except ratio data)



|                                                                                         |  |                                 |      |   |                                  |   |                |                                             |  |   |      |   |                                             |  |                                 |   |                                  |  |   |      |  |   |     
|---------------------------------------------------------------------------------------- |  | ------------------------------- | ---- | - | -------------------------------- | - | -------------- | ------------------------------------------- |  | - | ---- | - | ------------------------------------------- |  | ------------------------------- | - | -------------------------------- |  | - | ---- |  | - | ----
|                                                                                         |  | Successor(1)                    |      |   |                                  |   | Predecessor(1)
|                                                                                         |  | Fiscal YearEndedJanuary 31,2010 |      |   | Fiscal
YearEndedFebruary 
1,2009 |   |                | Period fromAugust 30,2007 toFebruary 3,2008 |  |   |      |   | Period fromJanuary 29,2007 toAugust 29,2007 |  | Fiscal
YearEndedJanuary 28,2007 |   | Fiscal
YearEndedJanuary 
29,2006
|Income (loss) from continuing operations before income taxes                             |  | $                               | (716 | ) |                                  | $ | (1,572         | )                                           |  | $ | (231 | ) |                                             |  |                                 | $ | 141                              |  | $ | 435  |  | $ | 235 
|Add:                                                                                     |  |                                 |      |   |                                  |   |                |                                             |  |   |      |   |                                             |  |                                 |   |                                  |  |   |      |  |   |     
|Interest expense                                                                         |  |                                 | 602  |   |                                  |   | 644            |                                             |  |   | 289  |   |                                             |  |                                 |   | 262                              |  |   | 424  |  |   | 115 
|Portion of rental expense under operating leases deemed to be the equivalent of interest |  |                                 | 60   |   |                                  |   | 65             |                                             |  |   | 28   |   |                                             |  |                                 |   | 41                               |  |   | 59   |  |   | 20  
|                                                                                         |  |                                 |      |   |                                  |   |                |                                             |  |   |      |   |                                             |  |                                 |   |                                  |  |   |      |  |   |     
|Adjusted earnings                                                                        |  | $                               | (54  | ) |                                  | $ | (863           | )                                           |  | $ | 86   |   |                                             |  |                                 | $ | 444                              |  | $ | 918  |  | $ | 370 
|                                                                                         |  |                                 |      |   |                                  |   |                |                                             |  |   |      |   |                                             |  |                                 |   |                                  |  |   |      |  |   |     
|Fixed charges:                                                                           |  |                                 |      |   |                                  |   |                |                                             |  |   |      |   |                                             |  |                                 |   |                                  |  |   |      |  |   |     
|Interest expense                                                                         |  | $                               | 602  |   |                                  | $ | 644            |                                             |  | $ | 289  |   |                                             |  |                                 | $ | 262                              |  | $ | 424  |  | $ | 115 
|Portion of rental expense under operating leases deemed to be the equivalent of interest |  |                                 | 60   |   |                                  |   | 65             |                                             |  |   | 28   |   |                                             |  |                                 |   | 41                               |  |   | 59   |  |   | 20  
|                                                                                         |  |                                 |      |   |                                  |   |                |                                             |  |   |      |   |                                             |  |                                 |   |                                  |  |   |      |  |   |     
|Total fixed charges                                                                      |  | $                               | 662  |   |                                  | $ | 709            |                                             |  | $ | 317  |   |                                             |  |                                 | $ | 303                              |  | $ | 483  |  | $ | 135 
|                                                                                         |  |                                 |      |   |                                  |   |                |                                             |  |   |      |   |                                             |  |                                 |   |                                  |  |   |      |  |   |     
|Ratio of earnings to fixed
charges(2) (3)                                                |  |                                 |      |   |                                  |   |                |                                             |  |   |      |   |                                             |  |                                 |   | 1.5x                             |  |   | 1.9x |  |   | 2.7x
|                                                                                         |  |                                 |      |   |                                  |   |                |                                             |  |   |      |   |                                             |  |                                 |   |                                  |  |   |      |  |   |     



|(1) | The Successor period from August 30, 2007 to February 3, 2008 includes 22 weeks and 4 days. The Predecessor period from January 29, 2007 to
August 29, 2007 includes 30 weeks and 3 days. All other fiscal years reported include 52 weeks.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | For the purposes of calculating the ratio of earnings to fixed charges, earnings consist of income from continuing operations before provision for income taxes plus
fixed charges. Fixed charges include cash and non-cash interest expense, whether expensed or capitalized, amortization of debt issuance cost, amortization of the THD Guarantee and the portion of rental expense representative of the interest factor.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | For fiscal years ended January 31, 2010 and February 1, 2009 and the period from August 30, 2007 to February 3, 2008, our earnings were insufficient
to cover fixed charges by $716 million, $1,572 million, and $231 million, respectively.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------