EXHIBIT 12.1

RATIO OF EARNINGS TO FIXED CHARGES (Unaudited)

	Year Ended
	Dec. 28,		Dec. 30,		Dec. 31,		Jan. 1,			Jan. 2,
	2012		2011		2010		2010			2009
Earnings:
Income (loss) before income taxes	$	6,730	$	48,392	$	49,325	$	(18,177	)	$	20,517
Pretax credits		—		—		—		—			(162	)
Fixed Charges:
Interest expense	$	5,498	$	5,539	$	7,839	$	9,930		$	10,435
Capitalized interest		—		—		—		—			171
Discounts & deferred financing fees		12,557		11,389		10,680		10,106			9,583
Interest portion of rental expense		1,056		766		848		1,053			850
Total earnings and fixed charges	$	25,841	$	66,086	$	68,692	$	2,912		$	41,394
Fixed Charges:
Interest expense	$	5,498	$	5,539	$	7,839	$	9,930		$	10,435
Capitalized interest		—		—		—		—			171
Discounts & deferred financing fees		12,557		11,389		10,680		10,106			9,583
Interest portion of rental expense		1,056		766		848		1,053			850
Total fixed charges	$	19,111	$	17,694	$	19,367	$	21,089		$	21,039
Ratio of earnings to fixed charges		1.4		3.7		3.5		0.1			2.0