EXHIBIT 12.1

RATIO OF EARNINGS TO FIXED CHARGES (Unaudited)

	Year Ended
	Dec. 30, 2011		Dec. 31, 2010		Jan. 1, 2010			Jan. 2, 2009			Dec. 28, 2007
Earnings:
Income (loss) before income taxes	$	48,392	$	49,325	$	(18,177	)	$	20,517		$	23,919
Pretax credits		—		—		—			(162	)		(21	)
Fixed Charges:
Interest expense	$	5,526	$	7,839	$	9,930		$	10,435		$	5,427
Capitalized interest		—		—		—			171			22
Discounts & deferred financing fees		11,402		10,680		10,106			9,583			6,967
Interest portion of rental expense		766		848		1,053			850			574
Total earnings and fixed charges	$	66,086	$	68,692	$	2,912		$	41,394		$	36,888
Fixed Charges:
Interest expense	$	5,526	$	7,839	$	9,930		$	10,435		$	5,427
Capitalized interest		—		—		—			171			22
Discounts & deferred financing fees		11,402		10,680		10,106			9,583			6,967
Interest portion of rental expense		766		848		1,053			850			574
Total fixed charges	$	17,694	$	19,367	$	21,089		$	21,039		$	12,990
Ratio of earnings to fixed charges		3.7		3.5		0.1			2.0			2.8