EXHIBIT 12.1
RATIO OF EARNINGS TO FIXED CHARGES (Unaudited)
Year-ended
Dec. 29, Dec.30, Dec. 31, Jan. 2, Jan. 3,
2006 2005 2004 2004 2003
------------------------------------------------------------
Earnings:
Income before income taxes $23,534 $15,464 $23,732 $33,316 $20,965
Pretax charges (credits) - (30) - (94) (28)
Fixed Charges:
Interest expense 3,966 3,965 3,857 3,523 3,265
Capitalized interest - 32 - 99 30
Deferred financing fees 719 703 678 578 487
Interest portion of rental expense 584 502 354 319 275
------------------------------------------------------------
Total earnings and fixed charges $28,803 $20,636 $28,621 $37,741 $24,994
============================================================
Fixed Charges:
Interest expense $3,966 $3,965 $3,857 $3,523 $3,265
Capitalized interest - 32 - 99 30
Deferred financing fees 719 703 678 578 487
Interest portion of rental expense 584 502 354 319 275
------------------------------------------------------------
Total fixed charges $5,269 $5,202 $4,889 $4,519 $4,057
============================================================
Ratio of earnings to fixed charges 5.5 4.0 5.9 8.4 6.2
============================================================