EXHIBIT 12.1

Statement re: Computation of Ratios (in thousands, except ratio of earnings)

	Years ended
	July 2, 2006		July 3, 2005		June 27, 2004
			(As restated)		(As restated)
Income (loss) from continuing operations before taxes	$	10,307	$	16,062	$	(116	)
Fixed charges from continuing operations:
Interest expense and amortization of debt discount on all indebtedness		8,628		8,355		8,354
Interest included in rent		1,483		2,300		2,400
Total fixed charges from continuing operations		10,111		10,655		10,754
Income (loss) before taxes and fixed charges	$	20,418	$	26,717	$	10,638
Deficiency of earnings (as defined) to fixed charges		—		—		—
Ratio of earnings to fixed charges (1)		2.02		2.51		0.99

(1) For purposes of computing the ratio of earnings to fixed charges, earnings consist of income (loss) before provision for income taxes plus fixed charges. Fixed charges consist of interest charges and that portion of rental expense that we believe to be representative of interest.