Exhibit 12.1

ASBURY AUTOMOTIVE GROUP, INC.

STATEMENT OF COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(in thousands, except ratios)

Ratio of earnings to fixed charges	For the Years Ended December 31,															For the Six Months Ended June 30,
	2006			2005			2004			2003			2002			2007			2006
EARNINGS COMPUTATION:
Income from continuing operations	$	67,154		$	58,233		$	49,136		$	44,431		$	32,767		$	23,575		$	33,213
Income tax expense		40,546			34,852			29,199			27,232			32,786			14,025			19,927
Fixed charges		103,663			85,322			71,478			63,398			58,988			53,005			51,029
Amortization of capitalized interest		293			253			199			110			58			153			136
Capitalized interest		(593	)		(810	)		(1,334	)		(785	)		(866	)		(206	)		(299	)
Earnings for purposes of computation	$	211,063		$	177,850		$	148,678		$	134,386		$	123,733		$	90,552		$	104,006
FIXED CHARGES COMPUTATION:
Other interest expense	$	42,714		$	39,279		$	37,473		$	34,599		$	33,455		$	20,147		$	21,310
Floor plan interest expense		40,166			27,336			18,600			14,336			13,355			21,929			19,519
Amortization deferred financing fees		2,359			2,192			1,579			5,333			4,548			1,284			1,158
Interest component of rent expense		17,831			15,705			12,492			8,345			6,764			9,439			8,743
Capitalized interest		593			810			1,334			785			866			206			299
Fixed charges for purposes of computation	$	103,663		$	85,322		$	71,478		$	63,398		$	58,988		$	53,005		$	51,029
RATIO OF EARNINGS TO FIXED CHARGES		2.04	x		2.08	x		2.08	x		2.12	x		2.10	x		1.71	x		2.04	x