Exhibit 12

THE PEP BOYS—MANNY, MOE & JACK AND SUBSIDIARIES

Exhibit 12—Statement Regarding Computation of Ratios of Earnings to Fixed Charges

	February 3, 2007				January 28, 2006				January 29, 2005				January 31, 2004				February 1, 2003
	(in thousands, except ratios)
Fiscal year
Interest		$	49,342			$	49,040			$	35,965			$	38,255			$	47,237
Interest factor in rental expense		19,984				22,534				20,314				21,269				20,424
Capitalized interest		799				867				659				—				44
(a)  Fixed charges, as defined		$	70,125			$	72,441			$	56,938			$	59,524			$	67,705
(Loss) Earnings from continuing operations before income taxes and cumulative effect of change in accounting principle		$	(6,297	)		$	(56,368	)		$	40,981			$	(23,961	)		$	61,267
Fixed charges		70,125				72,441				56,938				59,524				67,705
Capitalized interest		(799		)		(867		)		(659		)		—				(44		)
(b)  Earnings, as defined		$	63,029			$	15,206			$	97,260			$	35,563			$	128,928
(c)  Ratio of earnings to fixed charges (b÷a)		—				—				1.7		x		—				1.9		x

The ratio of earnings to fixed charges is completed by dividing earnings by fixed charges. “Earnings” consist of earnings before income taxes plus fixed charges (exclusive of capitalized interest costs) plus one-third of rental expense (which amount is considered representative of the interest factor in rental expense). Earnings, as defined, were not sufficient to cover fixed charges by approximately $7.1, $57.2 and $24.0 million for fiscal years ended February 3, 2007, January 28, 2006 and January 31, 2004, respectively.