Exhibit 12.1

WESCO International, Inc.
Ratio of Earnings to Fixed Charges
(In thousands, except ratios)

	Year Ended December 31,															Three Months Ended March 31,
	2005			2004			2003			2002			2001			2006			2005
Consolidated Statements of Income Data:
Income before income taxes	$	150,884		$	99,498		$	39,091		$	25,970		$	33,368		$	65,473		$	17,371
Add:
Portion of rental expense representative of the interest component of rental expense		11,067			11,033			10,833			10,967			10,833			3,072			2,612
Interest expense, including amortization of debt issuance costs		30,183			40,791			42,317			42,985			45,140			6,393			9,125
Fixed charges		41,250			51,824			53,150			53,952			55,973			9,465			11,737
Earnings before taxes and fixed charges		192,134			151,322			92,241			79,922			89,341			74,938			29,108
Ratio of earnings to fixed charges		4.7	x		2.9	x		1.7	x		1.5	x		1.6	x		7.9	x		2.5	x