Exhibit 12.1

ASSOCIATED MATERIALS, LLC

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(in thousands, except for ratios)

	Nine Months Ended October 3, 2009		Fiscal Years Ended
			January 3, 2009		December 29, 2007		December 30, 2006		December 31, 2005		January 1, 2005
Earnings:
Income (loss) before income taxes	$	31,199	$	34,925	$	68,500	$	63,393	$	32,172	$	(12,168	)
Plus: Fixed charges		25,405		35,467		38,743		42,733		40,292		34,234
Total earnings	$	56,604	$	70,392	$	107,243	$	106,126	$	72,464	$	22,066
Fixed charges:
Interest expense	$	16,581	$	24,307	$	27,943	$	32,413	$	31,922	$	27,784
Plus: Imputed interest on operating leases (a)		8,824		11,160		10,800		10,320		8,370		6,450
Total fixed charges	$	25,405	$	35,467	$	38,743	$	42,733	$	40,292	$	34,234
Ratio of earnings to fixed charges		2.23		1.98		2.77		2.48		1.80		(b)
Lease rental expense	$	29,414	$	37,200	$	36,000	$	34,400	$	27,900	$	21,500

(a) Imputed interest on operating leases is estimated to be 30% of the fiscal year lease rental expense.

(b) For the year ended January 1, 2005, earnings were inadequate to cover fixed charges, and the ratio of earnings to fixed charges therefore has not been presented for that period. The coverage deficiency necessary for the ratio of earnings to fixed charges to equal 1.00x (one-to-one coverage) was $12.2 million for the year ended January 1, 2005.