|       |  |             
|------ |  | ------------
|Page 1 |  | Exhibit 12.1



American Tire
Distributors, Inc.

Statement Regarding: Computation of Ratio of Earnings to Fixed Charges

and Preferred Stock Dividends

(Amounts in
thousands, except ratio amounts)



|                                                             |  |                                              |  |                                                |  |                                                |  |                                                |     |  |                                               
|------------------------------------------------------------ |  | -------------------------------------------- |  | ---------------------------------------------- |  | ---------------------------------------------- |  | ---------------------------------------------- | --- |  | ----------------------------------------------
|                                                             |  | Twelve monthsEndedJanuary 1, 2005(unaudited) |  | Twelve monthsEndedDecember 27, 2003(unaudited) |  | Twelve monthsEndedDecember 28, 2002(unaudited) |  | Twelve monthsEndedDecember 29, 2001(unaudited) |     |  | Twelve monthsEndedDecember 30, 2000(unaudited)
|Consolidated pretax income (loss) from continuing operations |  | 41,277                                       |  | 27,176                                         |  | 62,693                                         |  | (23,798                                        | )   |  | 1,657                                         
|Interest                                                     |  | 13,371                                       |  | 14,071                                         |  | 18,705                                         |  | 28,639                                         |     |  | 26,447                                        
|Interest portion of rent expense                             |  | 8,412                                        |  | 8,104                                          |  | 8,194                                          |  | 8,500                                          |     |  | 7,051                                         
|                                                             |  |                                              |  |                                                |  |                                                |  |                                                |     |  |                                               
|Earnings                                                     |  | 63,060                                       |  | 49,351                                         |  | 89,592                                         |  | 13,341                                         |     |  | 35,155                                        
|                                                             |  |                                              |  |                                                |  |                                                |  |                                                |     |  |                                               
|Interest                                                     |  | 13,371                                       |  | 14,071                                         |  | 18,705                                         |  | 28,639                                         |     |  | 26,447                                        
|Interest portion of rent expense                             |  | 8,412                                        |  | 8,104                                          |  | 8,194                                          |  | 8,500                                          |     |  | 7,051                                         
|                                                             |  |                                              |  |                                                |  |                                                |  |                                                |     |  |                                               
|Fixed Charges                                                |  | 21,783                                       |  | 22,175                                         |  | 26,899                                         |  | 37,139                                         |     |  | 33,498                                        
|                                                             |  |                                              |  |                                                |  |                                                |  |                                                |     |  |                                               
|Ratio of Earnings to Fixed Charges                           |  | 2.89                                         |  | 2.23                                           |  | 3.33                                           |  |                                               | (a) |  | 1.05                                          
|                                                             |  |                                              |  |                                                |  |                                                |  |                                                |     |  |                                               



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