Nissan Of North Olmsted S-4 Registration of securities issued in business combination transactions

Exhibit 12

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

	Year Ended December 31,
	2006			2005			2004			2003			2002
Income from continuing operations before taxes and minority interests	$	200.6		$	189.8		$	177.0		$	124.9		$	82.0
Less undistributed earnings of equity method investments		(8.2	)		(4.3	)		(5.8	)		(0.4	)		(1.4	)
Plus distributed earnings of equity method investments		0.3			—			1.3			—			2.6
Plus amortization of capitalized interest		0.5			0.3			0.2			0.2			0.1
	$	193.2		$	185.8		$	172.7		$	124.7		$	83.3
Plus:
Fixed charges:
Other interest expense (includes amortization of deferred financing costs)	$	49.2		$	49.0		$	42.9		$	42.4		$	38.0
Floorplan interest expense		61.6			47.1			40.9			35.8			27.4
Capitalized interest		7.1			4.0			2.9			2.3			2.2
Interest factor in rental expense		44.6			36.2			28.2			22.6			16.5
Preferred stock dividends		—			—			—			—			10.5
Total fixed charges	$	162.5		$	136.3		$	114.9		$	103.1		$	94.6
Less:
Capitalized interest	$	7.1		$	4.0		$	2.9		$	2.3		$	2.2
Preferred dividends		—			—			—			—			10.5
Earnings	$	348.6		$	318.2		$	284.7		$	225.5		$	165.2
Ratio of earnings to fixed charges		2.1			2.3			2.5			2.2			1.7