Exhibit 12.1

Statement Regarding Computation of Ratio of Earnings to Fixed Charges

		Year Ended Dec. 30, 2006			Year Ended Dec. 31, 2005			Year Ended Jan. 1, 2005			Year Ended Jan. 3, 2004			Year Ended Dec. 28, 2002
Income before income tax expense		$	17,535		$	13,240		$	5,421		$	24,687		$	24,505
Add:
	Interest expense		40,651			38,976			45,790			26,535			23,940
	Amortization of deferred financing costs		2,830			2,791			2,358			4,670			2,686
	Portion of rents representative of the interest factor		1,359			1,197			1,137			1,054			986
Income as adjusted		$	62,375		$	56,204		$	54,706		$	56,946		$	52,117
Fixed charges:
	Interest expense		40,651		$	38,976		$	45,790		$	26,535		$	23,940
	Amortization of deferred financing costs		2,830			2,791			2,358			4,670			2,686
	Portion of rents representative of the interest factor		1,359			1,197			1,137			1,054			986
Fixed charges		$	44,840		$	42,964		$	49,285		$	32,259		$	27,612
Ratio of earnings to fixed charges			1.4	x		1.3	x		1.1	x		1.8	x		1.9	x