Earnings to Fixed Charges
(in $millions)
	Historical				Proforma
	Period from February 17, 2006 to September 30, 2006		Three months  ended December 30, 2006		Year Ended September 30, 2006		Three months ended December 30, 2006
Earnings:
Income (loss) before taxes		-51.1		-52.5		-103.3		-52.7
Interest		46.5		59.9		236.4		59.1
Interest portion of rental expense		2.2		3.7		12.9		3.7
		-2.4		11.1		146.0		10.1
Fixed Charges:
Interest		46.5		59.9		236.4		59.1
Interest capitalized		0.0		-0.3		-2.5		-0.3
Interest portion of rental expense		2.2		3.7		12.9		3.7
		48.7		63.3		246.8		62.5
Ratio		-4.86		17.49		59.15		16.12
Shortfall (overage)		51.1		52.2		100.8		52.4