HCC Industries 10-Q 2004 Q1 Quarterly report

Exhibit 12.1

HCC INDUSTRIES INC.
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(in thousands)
(unaudited)

	For the Three months Ended
	June 28, 2003			June 29, 2002
Earnings:
Loss before tax benefit	$	(1,144	)	$	(1,869	)
Add:  Fixed Charges(1)	2,375			2,429
	$	1,231		$	560
Fixed Charges (1)
Interest expense	$	2,375		$	2,429
	$	2,375		$	2,429
Ratio of Earnings to Fixed Charges (2)	0.5			0.2

(1)The ratios of earnings to fixed charges were computed by dividing earnings by fixed charges.  For this purpose, “earnings” consist of earnings (loss) before taxes (tax benefit) plus fixed charges and “fixed charges” consist of interest expense and amortization of debt issuance costs.

(2)The Company’s earnings were insufficient to cover fixed charges by $1,144,000 (June 28, 2003) and $1,869,000 (June 29, 2002).