|                                    |   |                        |   |   |                     |   |    |                      |   |   |   |   |   |   |   |   |     |   |
|-----------------------------------------|--------|-----------------------------|--------|--------|--------------------------|--------|---------|---------------------------|--------|--------|--------|--------|--------|--------|--------|--------|----------|--------|
|                                    |   |                        |   |   | 2005                     |   |    |                      |   |   |   |   |   |   |   |
|                                    |   | 2004                        |   |   | 10/30/04 to11/17/05 |   |    | 11/18/05 to 12/28/05 |   |   | 2006   |   |   | 2007   |   |   | 2008 (a) |   |
|                                    |   | (dollars      in thousands) |   |
| Fixed      Charges:                     |   |                        |   |   |                     |   |    |                      |   |   |   |   |   |   |   |   |     |   |
| Interest      expense                   |   | $                           | 18,025 |   |                     | $      | 38,726  |                      |   | $      | 3,385  |   |   | $      | 28,813 |   |     | $      | 29,167 |   |   | $ | 26,003 |   |
| Capitalized      interest               |   |                        | 95     |   |                     |   | 84      |                      |   |   | 106    |   |   |   | 166    |   |     |   | 252 |   |   |   | 205 |   |
| Interest      portion of rent expense   |   |                        | 799    |   |                     |   | 733     |                      |   |   | 82     |   |   |   | 961    |   |     |   | 1,109 |   |   |   | 1,266 |   |
|                                    |   |                        |   |   |                     |   |    |                      |   |   |   |   |   |   |   |   |     |   |   |   |   |   |   |   |
|                                    |   |                        |   |   |                     |   |    |                      |   |   |   |   |   |   |   |   |     |   |   |   |   |   |   |   |
| Total      Fixed Charges                |   | $                           | 18,919 |   |                     | $      | 39,543  |                      |   | $      | 3,573  |   |   | $      | 29,940 |   |     | $      | 30,528 |   |   | $ | 27,474 |   |
|                                    |   |                        |   |   |                     |   |    |                      |   |   |   |   |   |   |   |   |     |   |   |   |   |   |   |   |
| Earnings:                               |   |                        |   |   |                     |   |    |                      |   |   |   |   |   |   |   |   |     |   |   |   |   |   |   |   |
| Pretax      income                      |   | $                           | 1,343  |   |                     | $      | (18,844 | )                         |   | $      | (981   | )      |   | $      | 1,709  |   |     | $      | (941 | ) |   | $ | (51,531 | ) |
| Add      fixed charges                  |   |                        | 18,919 |   |                     |   | 39,543  |                      |   |   | 3,573  |   |   |   | 29,940 |   |     |   | 30,528 |   |   |   | 27,474 |   |
| Subtract      Capitalized Interest      |   |                        | (95    | )      |                     |   | (84     | )                         |   |   | (106   | )      |   |   | (166   | )      |     |   | (252 | ) |   |   | (205 | ) |
|                                    |   |                        |   |   |                     |   |    |                      |   |   |   |   |   |   |   |   |     |   |   |   |   |   |   |   |
|                                    |   |                        |   |   |                     |   |    |                      |   |   |   |   |   |   |   |   |     |   |   |   |   |   |   |   |
| Total      Earnings                     |   | $                           | 20,167 |   |                     | $      | 20,615  |                      |   | $      | 2,486  |   |   | $      | 31,483 |   |     | $      | 29,335 |   |   | $ | (24,261 | ) |
| Ratio      of Earnings to Fixed Charges |   |                        | 1.1    | x      |                     |   | 0.5     | x                         |   |   | 0.7    | x      |   |   | 1.1    | x      |     |   | 1.0 | x |   |   | - |   |

----