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 months Ended January 1, 2005 (unaudited)	Twelve months Ended December 27, 2003 (unaudited)	Twelve months Ended December 28, 2002 (unaudited)	Twelve months Ended December 29, 2001 (unaudited)		Twelve months Ended December 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