Exhibit 12

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,
	2007			2006			2005			2004			2003
EARNINGS COMPUTATION:
Income from continuing operations	$	54,286		$	67,089		$	57,768		$	48,340		$	43,875
Income tax expense		30,537			40,506			34,573			28,721			26,891
Fixed charges		101,627			102,872			84,684			71,027			63,103
Amortization of capitalized interest		252			235			195			141			52
Capitalized interest		(250	)		(593	)		(810	)		(1,334	)		(785	)
Earnings for purposes of computation	$	186,452		$	210,109		$	176,410		$	146,895		$	133,136
FIXED CHARGES COMPUTATION:
Other interest expense	$	37,608		$	42,714		$	39,279		$	37,473		$	34,599
Floor plan interest expense		42,161			39,645			26,967			18,372			14,253
Amortization deferred financing fees		2,582			2,359			2,192			1,579			5,333
Interest component of rent expense		19,026			17,561			15,436			12,269			8,133
Capitalized interest		250			593			810			1,334			785
Fixed charges for purposes of computation	$	101,627		$	102,872		$	84,684		$	71,027		$	63,103
RATIO OF EARNINGS TO FIXED CHARGES		1.83	x		2.04	x		2.08	x		2.07	x		2.11	x