Exhibit 12.1

Computation of Ratio of Earnings to Fixed Charges

Flag Intermediate Holdings Corporation



|                                            |  |                            |      |   |                            |   |       |                                               |  |   |                                                              |   |  |                            |      |   |                            |   |       |   |  |   |       |  
|------------------------------------------- |  | -------------------------- | ---- | - | -------------------------- | - | ----- | --------------------------------------------- |  | - | ------------------------------------------------------------ | - |  | -------------------------- | ---- | - | -------------------------- | - | ----- | - |  | - | ----- | -
|                                            |  | Predecessor Company (1)    |      |   | Successor Company (1)      |  
|                                            |  | Year endedDecember 31,2003 |      |   | Year endedDecember 31,2004 |   |       | Period fromJanuary 1, 2005toNovember 30, 2005 |  |   | Period fromMay 9, 2005(date of inception)toDecember 31, 2005 |   |  | Year endedDecember 31,2006 |      |   | Year endedDecember 31,2007 |  
|COMPUTATION OF EARNINGS                     |  |                            |      |   |                            |   |       |                                               |  |   |                                                              |   |  |                            |      |   |                            |   |       |   |  |   |       |  
|Income (loss) before taxes                  |  | $                          | 12.7 |   |                            | $ | 167.8 |                                               |  | $ | 70.2                                                         |   |  | $                          | (3.2 | ) |                            | $ | 65.4  |   |  | $ | 55.9  |  
|Net interest expense                        |  |                            | 5.7  |   |                            |   | 8.4   |                                               |  |   | 12.0                                                         |   |  |                            | 4.1  |   |                            |   | 54.1  |   |  |   | 57.6  |  
|Interest portion of operating lease expense |  |                            | 4.8  |   |                            |   | 5.4   |                                               |  |   | 5.2                                                          |   |  |                            | 0.5  |   |                            |   | 6.1   |   |  |   | 6.7   |  
|                                            |  |                            |      |   |                            |   |       |                                               |  |   |                                                              |   |  |                            |      |   |                            |   |       |   |  |   |       |  
|Earnings                                    |  | $                          | 23.2 |   |                            | $ | 181.6 |                                               |  | $ | 87.4                                                         |   |  | $                          | 1.4  |   |                            | $ | 125.6 |   |  | $ | 120.2 |  
|                                            |  |                            |      |   |                            |   |       |                                               |  |   |                                                              |   |  |                            |      |   |                            |   |       |   |  |   |       |  
|COMPUTATION OF FIXED CHARGES                |  |                            |      |   |                            |   |       |                                               |  |   |                                                              |   |  |                            |      |   |                            |   |       |   |  |   |       |  
|Net interest expense                        |  | $                          | 5.7  |   |                            | $ | 8.4   |                                               |  | $ | 12.0                                                         |   |  | $                          | 4.1  |   |                            | $ | 54.1  |   |  | $ | 57.6  |  
|Capitalized interest                        |  |                            |     |   |                            |   |      |                                               |  |   |                                                             |   |  |                            |     |   |                            |   |      |   |  |   |      |  
|Interest portion of operating lease expense |  |                            | 4.8  |   |                            |   | 5.4   |                                               |  |   | 5.2                                                          |   |  |                            | 0.5  |   |                            |   | 6.1   |   |  |   | 6.7   |  
|                                            |  |                            |      |   |                            |   |       |                                               |  |   |                                                              |   |  |                            |      |   |                            |   |       |   |  |   |       |  
|Fixed Charges                               |  | $                          | 10.5 |   |                            | $ | 13.8  |                                               |  | $ | 17.2                                                         |   |  | $                          | 4.6  |   |                            | $ | 60.2  |   |  | $ | 64.3  |  
|                                            |  |                            |      |   |                            |   |       |                                               |  |   |                                                              |   |  |                            |      |   |                            |   |       |   |  |   |       |  
|RATIO OF EARNINGS TO FIXED CHARGES          |  |                            | 2.2  | x |                            |   | 13.3  | x                                             |  |   | 5.1                                                          | x |  |                            | 0.3  | x |                            |   | 2.1   | x |  |   | 1.9   | x
|                                            |  |                            |      |   |                            |   |       |                                               |  |   |                                                              |   |  |                            |      |   |                            |   |       |   |  |   |       |  
|DEFICIENCY OF EARNINGS TO FIXED CHARGES     |  | $                          |     |   |                            | $ |      |                                               |  | $ |                                                             |   |  | $                          | 3.2  |   |                            | $ |      |   |  | $ |      |  
|                                            |  |                            |      |   |                            |   |       |                                               |  |   |                                                              |   |  |                            |      |   |                            |   |       |   |  |   |       |  



|(1) | On November 30, 2005, Flag Acquisition Corporation, a wholly owned subsidiary of Flag Intermediate Holdings Corporation which is a wholly owned subsidiary of Metals USA Holdings
Corporation (formerly named Flag Holdings Corporation) acquired Metals USA, Inc. with Metals USA, Inc. being the surviving company. Metals USA Holding Corp., Flag Intermediate Holdings Corporation and Metals USA, Inc. are herein referred to the
Successor Company after the merger on November 30, 2005. Metals USA Holdings Corp., Flag Intermediate Holding Corporation and Flag Acquisition Corporation conducted no operations from May 9, 2005 (date of inception) to November 30, 2005.
Metals USA, Inc., prior to the merger, is referred to as the Predecessor Company.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------