**EXHIBIT 12.1**

** **

Indalex Holdings Finance,Inc.

COMPUTATION OF RATIO OFEARNINGS TO FIXED CHARGES

(in thousands)
| ** **                                                                      | ** ** | **Predecessor 1**               | ** ** | **Predecessor 2**     | ** ** | **Successor**         | ** ** |
|---------------------------------------------------------------------------------|------------|---------------------------------|------------|-----------------------|------------|-----------------------|------------|
| ** **                                                                      | ** ** | ** **                      | ** ** | ** **            | ** ** | ** **            | ** ** | **Fiscal Year Ended** | ** ** | **Fiscal Year Ended** | ** ** |
| ** **                                                                      | ** ** | ** **                      | ** ** | ** **            | ** ** | ** **            | ** ** | **December 31, 2005** | ** ** | **December 31, 2006** | ** ** |
| ** **                                                                      | ** ** | ** **                      | ** ** | ** **            | ** ** | ** **            | ** ** | **Period from** | ** ** | **Period from** | ** ** | **Period from** | ** ** | **Period from** | ** ** |
| ** **                                                                      | ** ** | ** **                      | ** ** | ** **            | ** ** | ** **            | ** ** | **January 1,** | ** ** | **April 1,** | ** ** | **January 1,** | ** ** | **February 2,** | ** ** |
| ** **                                                                      | ** ** | **Fiscal Year Ended** | ** ** | **2005 to**      | ** ** | **2005 to**      | ** ** | **2006 to** | ** ** | **2006 to** | ** ** |
| ** **                                                                      | ** ** | **December 29,**           | ** ** | **December 31,** | ** ** | **December 31,** | ** ** | **March 31,** | ** ** | **December 31,** | ** ** | **February 1,** | ** ** | **December 31,** | ** ** |
| ** **                                                                      | ** ** | **2002**                        | ** ** | **2003**              | ** ** | **2004**              | ** ** | **2005** | ** ** | **2005** | ** ** | **2006** | ** ** | **2006** | ** ** |
| **Earnings:**                                                                   |       |                            |       |                  |       |                  |       |   |   |   |   |   |   |   |   |
| Pre-tax income (loss)  from continuing operations                               |       | $                               | 22,014     |                  | $          | 22,049                |       | $ | 37,443 |   | $ | 9,361 |   | $ | 15,612 |   | $ | 2,342 |   | $ | (32,621 | ) |
|                                                                            |       |                            |       |                  |       |                  |       |   |   |   |   |   |   |   |   |
| Less AAG equity income                                                          |       | $                               | (6,005     | )                     | $          | (7,869                | )          | $ | (14,807 | ) | $ | (1,557 | ) | $ | (9,380 | ) | $ | (643 | ) | $ | (11,841 | ) |
| Plus AAG Dividend                                                               |       | $                               | —     |                  | $          | 3,152                 |       | $ | — |   | $ | 4,602 |   | $ | — |   | $ | — |   | $ | 4,891 |   |
|                                                                            |       |                            |       |                  |       |                  |       |   |   |   |   |   |   |   |   |
| Fixed charges (from  below)                                                     |       | $                               | 12,249     |                  | $          | 10,860                |       | $ | 10,918 |   | $ | 1,758 |   | $ | 5,599 |   | $ | 209 |   | $ | 39,495 |   |
|                                                                            |       |                            |       |                  |       |                  |       |   |   |   |   |   |   |   |   |
| Earnings available for  fixed charges                                           |       | $                               | 28,258     |                  | $          | 28,192                |       | $ | 33,554 |   | $ | 14,164 |   | $ | 11,831 |   | $ | 1,908 |   | $ | (76 | ) |
|                                                                            |       |                            |       |                  |       |                  |       |   |   |   |   |   |   |   |   |
| **Fixed charges:**                                                              |       |                            |       |                  |       |                  |       |   |   |   |   |   |   |   |   |
| Interest expense  (including debt issuance costs amortized to interest expense) |       | $                               | 10,400     |                  | $          | 8,659                 |       | $ | 8,587 |   | $ | 1,208 |   | $ | 3,901 |   | $ | 24 |   | $ | 37,965 |   |
| Capitalized interest                                                            |       | $                               | —     |                  | $          | —                |       | $ | — |   | $ | — |   | $ | — |   | $ | — |   | $ | — |   |
| Interest component of  rent expense                                             |       | $                               | 1,849      |                  | $          | 2,201                 |       | $ | 2,331 |   | $ | 550 |   | $ | 1,698 |   | $ | 185 |   | $ | 1,530 |   |
|                                                                            |       |                            |       |                  |       |                  |       |   |   |   |   |   |   |   |   |
| Total fixed charges                                                             |       | $                               | 12,249     |                  | $          | 10,860                |       | $ | 10,918 |   | $ | 1,758 |   | $ | 5,599 |   | $ | 209 |   | $ | 39,495 |   |
|                                                                            |       |                            |       |                  |       |                  |       |   |   |   |   |   |   |   |   |
| Ratio of earnings to fixed charges                                              |       | 2.31                            |       | 2.60                  |       | 3.07                  |       | 8.06 |   | 2.11 |   | 9.13 |   | 0.00 |   |

 

Fixed charges include interest expense (including amortization ofdeferred financing costs) and an estimate of operating rental interest expense,approximately 30%, which management believes is representative of the interestcomponent.  Earnings before fixed chargeswere inadequate to cover fixed charges by $39,571 in the period from February 2,2006 to December 31, 2006. 

 

----