EXHIBIT 12.1

Alliance Laundry Holdings Inc

Earnings to Fixed Charges

	January 28, 2005 through December 31, 2005			January 1, 2005 through January 27, 2005			Years Ended December 31,
							2004		2003		2002		2001
	Successor			Predecessor			Predecessor		Predecessor		Predecessor		Predecessor
Earnings:
Income (loss) before taxes	$	(1,819	)	$	(28,383	)	$	11,836	$	15,974	$	1,391	$	2,764
Fixed charges:
Interest expense		24,117			995			25,439		28,258		28,341		33,538
Rentals		476			25			441		360		337		363
Income (loss) before taxes and fixed charges	$	22,774		$	(27,363	)	$	37,716	$	44,592	$	30,069	$	36,665
Fixed Charges	$	24,593		$	1,020		$	25,880	$	28,618	$	28,678	$	33,901
Ratio of earnings to fixed charges		—			—			1.46		1.56		1.05		1.08

(a) For purposes of determining the ratio of earnings to fixed charges, earnings are defined as income (loss) before income taxes and cumulative effect of change in accounting principle plus fixed charges. Fixed charges include interest expense on all indebtedness, amortization of deferred financing costs and one-third of rental expense on operating leases, representing that portion of rental expense deemed to be attributable to interest. In 2005, the Successor earnings were inadequate to cover fixed charges. The amount of incremental earnings required to attain a ratio of 1.0 to 1.0 is less than $1.8 million. In 2005, the Predecessor earnings were inadequate to cover fixed charges. The amount of incremental earnings required to attain a ratio of 1.0 to 1.0 is $28.4 million.