Exhibit 12.1

Associated Materials, LLC
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(in thousands)

	October 13, 2010			January 3, 2010			Years Ended
	to			to			January 2,		January 3,			December 29,		December 30,
	January 1, 2011			October 12, 2010			2010		2009			2007		2006
	Successor			Predecessor
Earnings:
Income (loss) before income taxes	$	(56,462	)	$	(66,054	)	$	23,048	$	(23,335	)	$	15,356	$	14,859
Plus: Fixed charges		18,621			67,895			88,812		93,727			91,887		91,267
Total earnings	$	(37,841	)	$	1,841		$	111,860	$	70,392		$	107,243	$	106,126
Fixed charges:
Interest expense	$	16,120		$	58,759		$	77,352	$	82,567		$	81,087	$	80,947
Plus: Imputed interest on operating leases		2,501			9,136			11,460		11,160			10,800		10,320
Total fixed charges	$	18,621		$	67,895		$	88,812	$	93,727		$	91,887	$	91,267
Ratio of earnings to fixed charges		—	(1)		0.03			1.26		0.75			1.17		1.16

(1) For the period October 13, 2010 to January 1, 2011, earnings were not adequate to cover fixed charges.