EXHIBIT 12.1
RATIO OF EARNINGS TO FIXED CHARGES (Unaudited)
Year-ended
Dec. 28, Dec. 29, Dec. 30, Dec. 31, Jan. 2,
2007 2006 2005 2004 2004
--------------------------------------------------------------
Earnings:
Income before income taxes $ 28,688 $ 23,534 $ 15,464 $ 23,732 $ 33,316
Pretax charges (credits) (21) - (30) - (94)
Fixed Charges:
Interest expense 5,427 3,966 3,965 3,857 3,523
Capitalized interest 22 - 32 - 99
Discounts & deferred financing fees 2,198 719 703 678 578
Interest portion of rental expense 574 584 502 354 319
--------------------------------------------------------------
Total earnings and fixed charges $ 36,888 $ 28,803 $ 20,636 $ 28,621 $ 37,741
==============================================================
Fixed Charges:
Interest expense $ 5,427 $ 3,966 $ 3,965 $ 3,857 $ 3,523
Capitalized interest 22 - 32 - 99
Discounts & deferred financing fees 2,198 719 703 678 578
Interest portion of rental expense 574 584 502 354 319
--------------------------------------------------------------
Total fixed charges $ 8,221 $ 5,269 $ 5,202 $ 4,889 $ 4,519
==============================================================
Ratio of earnings to fixed charges 4.5 5.5 4.0 5.9 8.4
==============================================================