EXHIBIT 12.1

STATEMENT REGARDING COMPUTATIONS OF RATIO OF EARNINGS TO FIXED CHARGES

	Fiscal Year Ended March 31,												Three Months Ended
	1999		2000		2001		2002			2003			June 30, 2002		June 29, 2003
	(In thousands)
Earnings:
Income before income taxes	$	41,576	$	39,682	$	31,721	$	(3,717	)	$	(4,479	)	$	5,690	$	688
Fixed charges:
Interest expense		34,095		32,691		35,243		27,869			28,442			6,703		9,197
Deferred financing fees amortization		558		760		1,086		1,512			3,566			574		475
Interest portion of rental expense		395		376		510		323			311			88		93
	$	76,624	$	73,509	$	68,560	$	25,987		$	27,840		$	13,055	$	10,453
Fixed charges:
Interest expense	$	34,095	$	32,691	$	35,243	$	27,869		$	28,442		$	6,703	$	9,197
Deferred financing fees amortization		558		760		1,086		1,512			3,566			574		475
Interest portion of rental expense		395		376		510		323			311			88		93
	$	35,048	$	33,827	$	36,839	$	29,704		$	32,319		$	7,365	$	9,765
Ratio of earnings to fixed charges		2.2		2.2		1.9		0.9			0.9			1.8		1.1