EXHIBIT 12.1

STATEMENT REGARDING COMPUTATIONS OF RATIO OF EARNINGS TO FIXED CHARGES

	Fiscal Year Ended March 31,												Six Months Ended
	2001		2002			2003			2004		2005		October 3, 2004		October 2, 2005
	(In thousands)
Earnings:
Income before income taxes	$	31,721	$	(3,717	)	$	(4,479	)	$	5,202	$	18,263	$	7,452	$	13,465
Fixed charges:
Interest expense		35,243		27,869			28,442			27,328		26,299		13,514		12,708
Deferred financing fees amortization		1,086		1,512			3,566			1,528		1,321		675		641
Interest portion of rental expense		510		323			311			359		372		186		190
	$	68,560	$	25,987		$	27,840		$	34,417	$	46,255	$	21,827	$	27,004
Fixed charges:
Interest expense	$	35,243	$	27,869		$	28,442		$	27,328	$	26,299	$	13,514	$	12,708
Deferred financing fees amortization		1,086		1,512			3,566			1,528		1,321		675		641
Interest portion of rental expense		510		323			311			359		372		186		190
	$	36,839	$	29,704		$	32,319		$	29,215	$	27,992	$	14,375	$	13,539
Ratio of earnings to fixed charges		1.9		0.9			0.9			1.2		1.7		1.5		2.0