Am-Pac Tire Dist. S-4 Registration of securities issued in business combination transactions

Exhibit 12.1

American Tire Distributors Holdings, Inc.

Statement Regarding: Computation of Ratio of Earnings to Fixed Charges

(Amounts in thousands, except ratio amounts)

	Predecessor 2			Predecessor																	Successor
	Three months Ended April 2, 2005 (unaudited)			Nine months Ended December 31, 2005 (unaudited)			Twelve months Ended December 30, 2006 (unaudited)			Twelve months Ended December 29, 2007 (unaudited)		Twelve months Ended January 3, 2009 (unaudited)		Twelve months Ended January 2, 2010 (unaudited)		Nine months Ended October 3, 2009 (unaudited)		Five months Ended May 28, 2010 (unaudited)			Four months Ended October 2, 2010 (unaudited)
Consolidated pretax income (loss) from operations	$	(20,947	)	$	(2,329	)	$	(6,089	)	$	4,240	$	21,044	$	12,258	$	4,700	$	(51,303	)	$	(53,589	)
Interest		3,682			41,359			60,065			61,633		59,169		54,415		41,345		32,669			21,462
Interest portion of rent expense		2,214			7,010			9,957			11,169		12,390		15,822		11,853		6,599			5,510
Earnings	$	(15,051	)	$	46,040		$	63,933		$	77,042	$	92,603	$	82,495	$	57,898	$	(12,035	)	$	(26,617	)
Interest	$	3,682		$	41,359		$	60,065		$	61,633	$	59,169	$	54,415	$	41,345	$	32,669		$	21,462
Interest portion of rent expense		2,214			7,010			9,957			11,169		12,390		15,822		11,853		6,599			5,510
Fixed Charges	$	5,896		$	48,369		$	70,022		$	72,802	$	71,559	$	70,237	$	53,198	$	39,268		$	26,972
Ratio of Earnings to Fixed Charges		—	(a)		—	(b)		—	(c)		1.06		1.29		1.17		1.09		—	(d)		—	(e)

(a) In first quarter fiscal 2005, earnings were insufficient to cover fixed charges by $20.9 million

(b) In the nine months ended December 31, 2005, earnings were insufficient to cover fixed charges by $2.3 million

(c) In the twelve months ended December 30, 2006, earnings were insufficient to cover fixed charges by $6.1 million

(d) In the five months ended May 28, 2010, earnings were insufficient to cover fixed charges by $51.3 million

(e) In the four months ended October 2, 2010, earnings were insufficient to cover fixed charges by $53.6 million