EXHIBIT 12.1

CALCULATION OF RATIO OF EARNINGS TO FIXED CHARGES

The calculation of Intcomex, Inc.s ratio of
earnings to fixed charges as of December 31, 2006, 2005, 2004, 2003 and 2002, respectively, are provided below:

Intcomex, Inc.

Ratio of earnings to fixed charges



|                                                 |  |      |        |      |   |        |  |      |        |      |   |        |  |   |       
|------------------------------------------------ |  | ---- | ------ | ---- | - | ------ |  | ---- | ------ | ---- | - | ------ |  | - | ------
|(dollars in 000s)                                |  | 2006 |        | 2005 |   | 2004   |  | 2003 |        | 2002
|Earnings                                         |  |      |        |      |   |        |  |      |        |      |   |        |  |   |       
|+       Pretax income from continuing operations |  | $    | 17,957 |      | $ | 14,818 |  | $    | 22,900 |      | $ | 21,257 |  | $ | 13,584
|+       Interest expense                         |  |      | 14,928 |      |   | 13,776 |  |      | 3,267  |      |   | 465    |  |   | 2,546 
|+       Amortization of capitalized interest     |  |      | 1,305  |      |   | 3,029  |  |      | 162    |      |   |       |  |   |      
|+       Distributed income of equity investees   |  |      |       |      |   |       |  |      |       |      |   |       |  |   |      
|+       % share of equity investees guarantees   |  |      |       |      |   |       |  |      |       |      |   |       |  |   |      
|-        Interest capitalized                    |  |      |       |      |   |       |  |      |       |      |   |       |  |   |      
|-        Preferred security dividends            |  |      |       |      |   |       |  |      |       |      |   |       |  |   |      
|-        Minority Interest income                |  |      |       |      |   |       |  |      |       |      |   |       |  |   |      
|                                                 |  |      |        |      |   |        |  |      |        |      |   |        |  |   |       
|Total earnings                                   |  | $    | 34,190 |      | $ | 31,623 |  | $    | 26,329 |      | $ | 21,722 |  | $ | 16,130
|                                                 |  |      |        |      |   |        |  |      |        |      |   |        |  |   |       
|Fixed Charges                                    |  |      |        |      |   |        |  |      |        |      |   |        |  |   |       
|+       Interest expense                         |  | $    | 14,928 |      | $ | 13,776 |  | $    | 3,267  |      | $ | 465    |  | $ | 2,546 
|+       Amortization of deferred financing costs |  |      | 1,095  |      |   | 2,956  |  |      | 162    |      |   |       |  |   |      
|+       Accretion of debt discount               |  |      | 210    |      |   | 73     |  |      |       |      |   |       |  |   |      
|+       Estimate of interest in rental expense   |  |      | 356    |      |   | 247    |  |      | 107    |      |   |       |  |   |      
|                                                 |  |      |        |      |   |        |  |      |        |      |   |        |  |   |       
|Total fixed charges                              |  | $    | 16,589 |      | $ | 17,052 |  | $    | 3,536  |      | $ | 465    |  | $ | 2,546 
|                                                 |  |      |        |      |   |        |  |      |        |      |   |        |  |   |       
|Ratio of earnings to fixed changes               |  |      | 2.1    |      |   | 1.9    |  |      | 7.4    |      |   | 37.2   |  |   | 6.3