EXHIBIT 12.1

Ratio of Earnings to Fixed Charges

(amounts in thousands other than ratios)

	Predecessor								Successor
	For the fiscal year ended December 25, 2009		For the fiscal year ended December 31, 2010		For the fiscal year ended December 30, 2011		For the period December 31, 2011 through September 7, 2012		For the period September 8, 2012 through December 28, 2012			For the fiscal year ended December 27, 2013
Earnings:
Income (loss) before income taxes	$	43,161	$	46,750	$	61,511	$	24,208	$	(38,947	)	$	(17,187	)
Fixed charges (from below)	29,600		28,665		35,002		24,293		23,270			76,554
Total earnings (loss)	$	72,761	$	75,415	$	96,513	$	48,501	$	(15,677	)	$	59,367
Fixed Charges:
Interest expense	$	19,044	$	18,710	$	24,355	$	16,631	$	19,773		$	63,087
Interest in rent expense estimated at 30% of    rent expense	10,556		9,955		10,647		7,662		3,497			13,467
Total fixed charges (A)	$	29,600	$	28,665	$	35,002	$	24,293	$	23,270		$	76,554
Ratio of Earnings to Fixed Charges	2.5		2.6		2.8		2.0		(B)			(C)
(A) Preferred security dividends of Interline New Jersey were excluded from fixed charges as preferred stock was held solely by corporate parent. Effective        July 1, 2012, preferred stock of Interline New Jersey was canceled and retired.
(B) For the period from September 8, 2012 through December 28, 2012, earnings were inadequate to cover fixed charges. The Company would have needed        to generate additional earnings of $38.9 million to achieve a coverage ratio of 1.0 to 1.0 for this period.
(C) For the fiscal year ended December 27, 2013, earnings were inadequate to cover fixed charges. The Company would have needed to generate additional        earnings of $17.2 million to achieve a coverage ratio of 1.0 to 1.0 for this period.

Ratio of Earnings to Combined Fixed Charges and Preferred Dividends

(amounts in thousands other than ratios)

	Predecessor												Successor
	For the fiscal year ended December 25, 2009			For the fiscal year ended December 31, 2010			For the fiscal year ended December 30, 2011			For the period December 31, 2011 through September 7, 2012			For the period September 8, 2012 through December 28, 2012			For the fiscal year ended December 27, 2013
Earnings:
Income (loss) before income taxes	$	43,161		$	46,750		$	61,511		$	24,208		$	(38,947	)	$	(17,187	)
Fixed charges (from below)	29,600			28,665			35,002			24,293			23,270			76,554
Total earnings (loss)	$	72,761		$	75,415		$	96,513		$	48,501		$	(15,677	)	$	59,367
Fixed Charges:
Interest expense	$	19,044		$	18,710		$	24,355		$	16,631		$	19,773		$	63,087
Interest in rent expense estimated at 30%    of rent expense	10,556			9,955			10,647			7,662			3,497			13,467
Total fixed charges (A)	$	29,600		$	28,665		$	35,002		$	24,293		$	23,270		$	76,554
Preferred dividends (calculated below)	—			—			—			—			—			—
Total combined fixed charges and preferred    dividends	$	29,600		$	28,665		$	35,002		$	24,293		$	23,270		$	76,554
Ratio of Earnings to Combined Fixed    Charges and Preferred Dividends	2.5			2.6			2.8			2.0			(B)			(C)
Surplus (Deficit)	$	43,161		$	46,750		$	61,511		$	24,208		$	(38,947	)	$	(17,187	)
Preferred Dividends:
Preferred dividend amount (A)	—			—			—			—			—			—
Tax rate	39.6		%	40.3		%	38.8		%	47.0		%	27.0		%	63.1		%
Preferred dividends	—			—			—			—			—			—
(A) Preferred security dividends of Interline New Jersey were excluded from fixed charges as preferred stock was held solely by corporate parent. Effective July 1, 2012, preferred stock of Interline New Jersey was canceled and retired.
(B) For the period from September 8, 2012 through December 28, 2012, earnings were inadequate to cover fixed charges. The Company would have needed to generate additional earnings of $38.9 million to achieve a coverage ratio of 1.0 to 1.0 for this period.
(C) For the fiscal year ended December 27, 2013, earnings were inadequate to cover fixed charges. The Company would have needed to generate additional earnings of $17.2 million to achieve a coverage ratio of 1.0 to 1.0 for this period.