EXHIBIT 12.1

CALCULATION OF RATIO OF EARNINGS TO FIXED CHARGES

The following table sets forth calculation of
Intcomex, Inc.s ratio of earnings to fixed charges for the periods presented:



|                                                 |  |      |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        |  
|------------------------------------------------ |  | ---- | ------ | - | ---- | - | ------ | ---- |  | - | ------ | - |  | ---- | ------ | - |  | - | ------ | -
|(Dollars in thousands, except ratio data)        |  | 2007 |        |   | 2006 |   |        | 2005 |  |   | 2004   |   |  | 2003 |       
|Earnings                                         |  |      |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        |  
|+       Pretax income                            |  | $    | 13,428 |   |      | $ | 17,957 |      |  | $ | 14,818 |   |  | $    | 22,900 |   |  | $ | 21,257 |  
|+       Interest expense                         |  |      | 16,042 |   |      |   | 14,928 |      |  |   | 13,776 |   |  |      | 3,267  |   |  |   | 465    |  
|+       Amortization of loan costs               |  |      | 1,721  |   |      |   | 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                                   |  | $    | 31,191 |   |      | $ | 34,190 |      |  | $ | 31,623 |   |  | $    | 26,329 |   |  | $ | 21,722 |  
|                                                 |  |      |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        |  
|Fixed Charges                                    |  |      |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        |  
|+       Interest expense                         |  | $    | 16,042 |   |      | $ | 14,928 |      |  | $ | 13,776 |   |  | $    | 3,267  |   |  | $ | 465    |  
|+       Amortization of deferred financing costs |  |      | 1,481  |   |      |   | 1,095  |      |  |   | 2,956  |   |  |      | 162    |   |  |   |       |  
|+       Accretion of debt discount               |  |      | 240    |   |      |   | 210    |      |  |   | 73     |   |  |      |       |   |  |   |       |  
|+       Estimate of interest in rental expense   |  |      | 480    |   |      |   | 356    |      |  |   | 247    |   |  |      | 107    |   |  |   |       |  
|                                                 |  |      |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        |  
|Total fixed charges                              |  | $    | 18,243 |   |      | $ | 16,589 |      |  | $ | 17,052 |   |  | $    | 3,536  |   |  | $ | 465    |  
|                                                 |  |      |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        |  
|Ratio of earnings to fixed changes               |  |      | 1.7    | x |      |   | 2.1    | x    |  |   | 1.9    | x |  |      | 7.4    | x |  |   | 37.2   | x