Asbury Atlanta K L.L.C. S-3 Shelf registration

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 Three Months Ended March 31,
	2006			2005			2004			2003			2002			2007			2006
EARNINGS COMPUTATION:
Income from continuing operations	$	67,154		$	58,233		$	49,136		$	44,431		$	32,767		$	2,409		$	13,690
Income tax expense		40,546			34,852			29,199			27,232			32,786			1,458			8,214
Fixed charges		103,663			85,322			71,478			63,398			58,988			27,679			24,195
Amortization of capitalized interest		293			253			199			110			58			74			73
Capitalized interest		(593	)		(810	)		(1,334	)		(785	)		(866	)		(27	)		(24	)
Earnings for purposes of computation	$	211,063		$	177,850		$	148,678		$	134,386		$	123,733		$	31,593		$	46,148
FIXED CHARGES COMPUTATION:
Other interest expense	$	42,714		$	39,279		$	37,473		$	34,599		$	33,455		$	11,397		$	10,540
Floor plan interest expense		40,166			27,336			18,600			14,336			13,355			10,981			8,727
Amortization deferred financing fees		2,359			2,192			1,579			5,333			4,548			627			573
Interest component of rent expense		17,831			15,705			12,492			8,345			6,764			4,647			4,331
Capitalized interest		593			810			1,334			785			866			27			24
Fixed charges for purposes of computation	$	103,663		$	85,322		$	71,478		$	63,398		$	58,988		$	27,679		$	24,195
RATIO OF EARNINGS TO FIXED CHARGES		2.04	x		2.08	x		2.08	x		2.12	x		2.10	x		1.14	x		1.91	x