Exhibit 12.1



Ratio of Earnings to Fixed Charges



|                                                                     |  |                    |        |   |                    |   |                    |  |                    |        |                    |   |         |  |   |        
|-------------------------------------------------------------------- |  | ------------------ | ------ | - | ------------------ | - | ------------------ |  | ------------------ | ------ | ------------------ | - | ------- |  | - | -------
|                                                                     |  | September 27, 2001 |        |   | September 26, 2002 |   | September 25, 2003 |  | September 30, 2004 |        | September 29, 2005
|Earnings                                                             |  |                    |        |   |                    |   |                    |  |                    |        |                    |   |         |  |   |        
|Income (loss) before taxes                                           |  | $                  | (2,404 | ) |                    | $ | 2,339              |  | $                  | 23,765 |                    | $ | 24,927  |  | $ | 95,206 
|Fixed charges                                                        |  |                    |        |   |                    |   |                    |  |                    |        |                    |   |         |  |   |        
|Interest expense, including amortization of deferred financing costs |  |                    | 68,088 |   |                    |   | 62,202             |  |                    | 57,805 |                    |   | 64,257  |  |   | 56,130 
|1/3of rental expense                                                 |  |                    | 17,352 |   |                    |   | 18,085             |  |                    | 18,109 |                    |   | 18,088  |  |   | 18,519 
|                                                                     |  |                    |        |   |                    |   |                    |  |                    |        |                    |   |         |  |   |        
|Total fixed charges                                                  |  |                    | 85,440 |   |                    |   | 80,287             |  |                    | 75,914 |                    |   | 82,345  |  |   | 74,649 
|                                                                     |  |                    |        |   |                    |   |                    |  |                    |        |                    |   |         |  |   |        
|Earnings                                                             |  | $                  | 83,036 |   |                    | $ | 82,626             |  | $                  | 99,679 |                    | $ | 107,272 |  | $ | 169,855
|                                                                     |  |                    |        |   |                    |   |                    |  |                    |        |                    |   |         |  |   |        
|Ratio (shortfall) of earnings to fixed charges                       |  | $                  | (2,404 | ) |                    |   | 1.03               |  |                    | 1.31   |                    |   | 1.30    |  |   | 2.28   
|                                                                     |  |                    |        |   |                    |   |                    |  |                    |        |                    |   |         |  |   |