.
.
.
EXHIBIT 12.1
CALCULATION OF RATIO OF EARNINGS TO FIXED CHARGES
<Table>
<Caption>
FISCAL YEARS ENDED
----------------------------------------
AUGUST 30, AUGUST 31, AUGUST 25,
2003 2002 2001
---------- ---------- --------------
(AS RESTATED)
(DOLLARS IN THOUSANDS)
Net income (loss) before income taxes...................... $10,898 $(6,713) $(3,929)
Fixed charges:(1)
Interest charges......................................... 28,940 26,026 22,846
Interest portion of lease expense........................ 983 833 735
------- ------- -------
Total fixed charges........................................ 29,923 26,859 23,581
Net income from operations before income taxes and fixed
charges.................................................. $40,821 $20,146 $19,652
======= ======= =======
Ratio of earnings to fixed charges(2)...................... 1.4x -- --
</Table>
- ---------------
(1) During the periods presented the Company had no preferred stock outstanding
that required a cash payment. Therefore, the ratio of earnings to combined
fixed charges and preference dividends was the same as the ratio of earnings
to fixed charges for each of the periods presented.
(2) For purposes of computing this ratio, earnings consist of income (loss)
before taxes on income and fixed charges. Fixed charges consist of interest
expense, amortization of deferred debt issuance costs and the portion of
rental expense that includes an interest factor. For the fiscal years ended
August 31, 2002 and August 25, 2001, earnings before fixed charges were
insufficient to cover fixed charges by approximately $6.7 million and $3.9
million, respectively.