**Exhibit 12.1**

 

**Ratioof Earnings to Fixed Charges**

**(amountsin thousands)**

 
| ** **                                                 | ** ** | ** **            | ** ** | ** **            | ** ** | ** **            | ** ** | ** **            | ** ** | ** **            | ** ** | **Three**         | ** ** | **Six**           | ** ** |
|------------------------------------------------------------|------------|-----------------------|------------|-----------------------|------------|-----------------------|------------|-----------------------|------------|-----------------------|------------|-------------------|------------|-------------------|------------|
| ** **                                                 | ** ** | ** **            | ** ** | ** **            | ** ** | ** **            | ** ** | ** **            | ** ** | ** **            | ** ** | **Months**        | ** ** | **Months**        | ** ** |
| ** **                                                 | ** ** | **Year Ended**   | ** ** | **Ended**             | ** ** | **Ended**             | ** ** |
| ** **                                                 | ** ** | **December 30,** | ** ** | **December 29,** | ** ** | **December 28,** | ** ** | **December 26,** | ** ** | **December 25,** | ** ** | **June 25,** | ** ** | **June 25,** | ** ** |
| ** **                                                 | ** ** | **2005**              | ** ** | **2006**              | ** ** | **2007**              | ** ** | **2008**              | ** ** | **2009**              | ** ** | **2010**          | ** ** | **2010**          | ** ** |
| **Earnings:**                                              | ** ** | ** **            | ** ** | ** **            | ** ** | ** **            | ** ** | ** **            | ** ** | ** **            | ** ** | ** **        | ** ** | ** **        | ** ** |
| Income  before income taxes                                |       | $                     | 47,134     |                  | $          | 50,680                |       | $                     | 83,422     |                  | $          | 65,458            |       | $                 | 43,161     |   | $ | 15,097 |   | $ | 24,335 |   |
| Fixed  charges (from below)                                |       | 31,146                |       | 38,901                |       | 43,711                |       | 39,218                |       | 29,600                |       | 6,810             |       | 13,747            |       |
| Total  earnings                                            |       | $                     | 78,280     |                  | $          | 89,581                |       | $                     | 127,133    |                  | $          | 104,676           |       | $                 | 72,761     |   | $ | 21,907 |   | $ | 38,082 |   |
|                                                       |       |                  |       |                  |       |                  |       |                  |       |                  |       |              |       |              |       |
| **Fixed Charges:**                                         |       |                  |       |                  |       |                  |       |                  |       |                  |       |              |       |              |       |
| Interest  expense                                          |       | $                     | 25,419     |                  | $          | 31,367                |       | $                     | 33,923     |                  | $          | 28,482            |       | $                 | 19,044     |   | $ | 4,366 |   | $ | 8,719 |   |
| Interest  in rent expense estimated at 30% of rent expense |       | 5,727                 |       | 7,534                 |       | 9,788                 |       | 10,736                |       | 10,556                |       | 2,444             |       | 5,028             |       |
| Total  fixed charges(1)                                    |       | $                     | 31,146     |                  | $          | 38,901                |       | $                     | 43,711     |                  | $          | 39,218            |       | $                 | 29,600     |   | $ | 6,810 |   | $ | 13,747 |   |
|                                                       |       |                  |       |                  |       |                  |       |                  |       |                  |       |              |       |              |       |
| **Ratio of Earnings to Fixed Charges**                     |       | 2.5                   |       | 2.3                   |       | 2.9                   |       | 2.7                   |       | 2.5                   |       | 3.2               |       | 2.8               |       |

 

----

(1)          Preferred security dividendsof Interline Brands, Inc., a New Jersey corporation, are excluded fromfixed charges as preferred stock is held solely by the corporate parent.

 

----

 

**Ratioof Earnings to Combined Fixed Charges and Preferred Dividends**

**(amounts in thousands)**

 
| ** **                                                               | ** ** | ** **            | ** **  | ** **            | ** ** | ** **            | ** ** | ** **            | ** **  | ** **            | ** ** | **Three**         | ** ** | **Six**           | ** **  |
|--------------------------------------------------------------------------|------------|-----------------------|-------------|-----------------------|------------|-----------------------|------------|-----------------------|-------------|-----------------------|------------|-------------------|------------|-------------------|-------------|
| ** **                                                               | ** ** | ** **            | ** **  | ** **            | ** ** | ** **            | ** ** | ** **            | ** **  | ** **            | ** ** | **Months**        | ** ** | **Months**        | ** **  |
| ** **                                                               | ** ** | **Year  Ended**       | ** **  | **Ended**             | ** ** | **Ended**             | ** ** |
| ** **                                                               | ** ** | **December 30,** | ** **  | **December 29,** | ** ** | **December 28,** | ** ** | **December 26,** | ** **  | **December 25,** | ** ** | **June 25,** | ** ** | **June 25,** | ** **  |
| ** **                                                               | ** ** | **2005**              | ** **  | **2006**              | ** ** | **2007**              | ** ** | **2008**              | ** **  | **2009**              | ** ** | **2010**          | ** ** | **2010**          | ** **  |
| **Earnings:**                                                            |       |                  |        |                  |       |                  |       |                  |        |                  |       |              |       |              |        |
| Income  before income taxes                                              |       | $                     | 47,134      |                  | $          | 50,680                |       | $                     | 83,422      |                  | $          | 65,458            |       | $                 | 43,161      |   | $ | 15,097 |   | $ | 24,335 |   |
| Fixed  charges (from below)                                              |       | 31,146                |        | 38,901                |       | 43,711                |       | 39,218                |        | 29,600                |       | 6,810             |       | 13,747            |        |
| Total  earnings                                                          |       | $                     | 78,280      |                  | $          | 89,581                |       | $                     | 127,133     |                  | $          | 104,676           |       | $                 | 72,761      |   | $ | 21,907 |   | $ | 38,082 |   |
|                                                                     |       |                  |        |                  |       |                  |       |                  |        |                  |       |              |       |              |        |
| **Fixed Charges:**                                                       |       |                  |        |                  |       |                  |       |                  |        |                  |       |              |       |              |        |
| Interest  expense                                                        |       | $                     | 25,419      |                  | $          | 31,367                |       | $                     | 33,923      |                  | $          | 28,482            |       | $                 | 19,044      |   | $ | 4,366 |   | $ | 8,719 |   |
| Interest  in rent expense estimated at 30% of rent expense               |       | 5,727                 |        | 7,534                 |       | 9,788                 |       | 10,736                |        | 10,556                |       | 2,444             |       | 5,028             |        |
| Total  fixed charges(1)                                                  |       | $                     | 31,146      |                  | $          | 38,901                |       | $                     | 43,711      |                  | $          | 39,218            |       | $                 | 29,600      |   | $ | 6,810 |   | $ | 13,747 |   |
|                                                                     |       |                  |        |                  |       |                  |       |                  |        |                  |       |              |       |              |        |
| Preferred  dividends (calculated below)                                  |       | $                     | —      |                  | $          | —                |       | $                     | —      |                  | $          | —            |       | $                 | —      |   | $ | — |   | $ | — |   |
|                                                                     |       |                  |        |                  |       |                  |       |                  |        |                  |       |              |       |              |        |
| Total  combined fixed charges and preferred dividends                    |       | $                     | 31,146      |                  | $          | 38,901                |       | $                     | 43,711      |                  | $          | 39,218            |       | $                 | 29,600      |   | $ | 6,810 |   | $ | 13,747 |   |
|                                                                     |       |                  |        |                  |       |                  |       |                  |        |                  |       |              |       |              |        |
| **Ratio of Earnings to Combined Fixed Charges and Preferred  Dividends** |       | 2.5                   |        | 2.3                   |       | 2.9                   |       | 2.7                   |        | 2.5                   |       | 3.2               |       | 2.8               |        |
|                                                                     |       |                  |        |                  |       |                  |       |                  |        |                  |       |              |       |              |        |
| **Deficiency (Surplus)**                                                 | ** ** | **$**                 | **(47,134** | **)**                 | **$**      | **(50,680**           | **)**      | **$**                 | **(83,422** | **)**                 | **$**      | **(65,458**       | **)**      | **$**             | **(43,161** | **)** | **$** | **(15,097** | **)** | **$** | **(24,335** | **)** |
| ** **                                                               | ** ** | ** **            | ** **  | ** **            | ** ** | ** **            | ** ** | ** **            | ** **  | ** **            | ** ** | ** **        | ** ** | ** **        | ** **  |
| **Preferred Dividends:**                                                 |       |                  |        |                  |       |                  |       |                  |        |                  |       |              |       |              |        |
| Preferred  dividend amount(1)                                            |       | $                     | —      |                  | $          | —                |       | $                     | —      |                  | $          | —            |       | $                 | —      |   | $ | — |   | $ | — |   |
| Tax  rate                                                                |       | 38.9                  | %           | 38.5                  | %          | 38.9                  | %          | 37.6                  | %           | 39.6                  | %          | 39.8              | %          | 39.8              | %           |
|                                                                     |       |                  |        |                  |       |                  |       |                  |        |                  |       |              |       |              |        |
| Preferred  dividends                                                     |       | $                     | —      |                  | $          | —                |       | $                     | —      |                  | $          | —            |       | $                 | —      |   | $ | — |   | $ | — |   |

 

----

(1)          Preferred security dividendsof Interline Brands, Inc., a New Jersey corporation, are excluded fromfixed charges as preferred stock is held solely by the corporate parent.

 

----