Exhibit 12.1

Statement of Computation of Ratios of Earnings to Fixed Charges

	Pro Forma		Years Ended June 30,
	Year Ended June 30, 2003		2003		2002		2001		2000			1999
Interest component of rents	$	1,762,057	$	1,339,877	$	1,406,834	$	999,900	$	766,590		$	1,233,210
Amortization of deferred financing costs	1,725,000		1,725,000		1,744,000		3,499,000		3,770,000			3,641,000
Other financing costs	3,551,000		3,551,000		7,252,000		8,796,000		3,170,000			1,318,000
Interest expense	26,457,000		14,419,000		11,837,000		15,215,000		25,121,000			23,575,000
Fixed charges	33,495,057		21,034,877		22,239,834		28,509,900		32,827,590			29,767,210
Earnings before income taxes	19,091,000		16,610,000		14,023,000		18,004,000		(57,104,000		)	3,394,000
Earnings before fixed charges	$	52,586,057	$	37,644,877	$	36,262,834	$	46,513,900	$	(24,276,410	)	$	33,161,210
Ratio of earnings to fixed charges	1.6x		1.8x		1.6x		1.6x		(0.7x		)	1.1x