Atrium Door & Window Co West Coast S-4/A Registration of securities issued in business combination transactions (amended)

EXHIBIT 12.1

Schedule of Computation of Ratio of Earnings to Fixed Charges
(dollars in thousands)

	Year Ended December 31,
	2003		2002		2001			2000			1999
Fixed charges:
Interest expense	$	29,891	$	33,996	$	37,909		$	32,629		$	23,227
Implicit interest in rent		8,410		7,815		6,959			5,518			2,777
Total fixed charges		38,301		41,811		44,868			38,147			26,004
Earnings:
Earnings before provision for income taxes		6,682		14,609		(3,508	)		(75,266	)		10,795
Fixed charges		38,301		41,811		44,868			38,147			26,004
Earnings, as defined	$	44,983	$	56,420	$	41,360		$	(37,119	)	$	36,799
Ratio of earnings to fixed charges		1.17x		1.35x		N/A			N/A			1.42x
Deficiency of earnings	$	—	$	—	$	3,508		$	75,266		$	—