Exhibit 12

                            PATRICK INDUSTRIES, INC.

                  Statement of Computation of Operating Ratios


Operating ratios which appear in this Form 1-K, including gross profit,
warehouse and delivery expenses, selling, general, and administrative expenses,
operating income, and net income were computed by dividing the respective
amounts by net sales for the periods indicated.