Exhibit 12.1
THE HILLMAN COMPANIES, INC.
Computation of Ratio of Earnings to Fixed Charges
Year Ended December 31, 2015
(Dollars in thousands)
Loss before Income Taxes			$	(35,417	)
Add fixed charges:
	Interest expense		63,193
	Interest portion of rent expense		4,767
Adjusted income			$	32,543
Fixed charges:
	Interest expense		$	63,193
	Interest portion of rent expense		4,767
Fixed Charges			$	67,960
Ratio of earnings to Fixed Charges (1)			0.48
(1) The ratio of earnings to fixed charges has been computed by adding loss before income taxes and fixed charges to derive adjusted income, and dividing adjusted income by fixed charges. Fixed charges consist of interest expense on debt (including the amortization of debt expense) and one-third (the proportion deemed representative of the interest portion) of rent expense.