Exhibit 12

                            PATRICK INDUSTRIES, INC.

                  STATEMENT OF COMPUTATION OF OPERATING RATIOS


Operating  ratios  which  appear  in this Form  10-K,  including  gross  profit,
warehouse and dellivery expenses, selling, general, and administrative expenses,
operating income,  and net income were computed dividing the respective  amounts
by net sales for the period indicated.