EXHIBIT 12.1

TECH DATA CORPORATION

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

	Nine Months Ended October 31,								Fiscal Year Ended January 31,
	Proforma 2006			2006			2005		Proforma 2006		2006		2005		2004		2003			2002
	$ in thousands
Fixed Charges
Interest Expense	$	22,209		$	27,226		$	20,973	$	24,122	$	31,422	$	28,473	$	23,217	$	35,433		$	66,733
Interest Within Rental Expense		12,823			12,823			12,943		17,111		17,111		17,005		16,205		14,766			16,019
Total Fixed Charges	$	35,032		$	40,049		$	33,916	$	41,233	$	48,533	$	45,478	$	39,422	$	50,199		$	82,752
Earnings (Loss)
Income (Loss) Before Taxes and Discontinued Operations, As Reported	$	91,967		$	(96,984	)	$	87,234	$	138,670	$	131,980	$	211,647	$	154,228	$	(132,690	)	$	167,840
Plus Fixed Charges		35,032			40,049			33,916		41,233		48,533		45,478		39,422		50,199			82,752
	$	56,935		$	(56,935	)	$	121,150	$	179,903	$	180,513	$	257,125	$	193,650	$	(82,491	)	$	250,592
Ratio of Earnings to Fixed Charges		—	(1)		—	(2)		3.57		4.36		3.72		5.65		4.91		—	(3)		3.03

(1) For the nine months ended October 31, 2006, proforma earnings would have been insufficient to cover fixed charges by $92.0 million.

(2) For the nine months ended October 31, 2006, earnings were insufficient to cover fixed charges by $97.0 million.

(3) For the fiscal year ended January 31, 2003, earnings were insufficient to cover fixed charges by $132.7 million.

1