HCC INDUSTRIES INC.
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(in thousands)

		For the Three Months Ended
		June 30,		July 1,
		2001		2000
Earnings:
	Earnings before taxes	$	1,900	$	1,524
	Add:  Fixed Charges*	2,465		2,862
		$	4,365	$	4,386
* Fixed Charges:
	Interest expense	$	2,465	$	2,862
		$	2,465	$	2,862
Ratio of Earnings to Fixed Charges		1.8		1.5

*  The ratios of earnings to fixed charges were computed by dividing earnings by fixed charges.  For this purpose, “earnings” consist of earnings before taxes and extraordinary item plus fixed charges and “fixed charges” consist of interest expense and amortization of debt issuance costs.