EXHIBIT 99.1

SOURCES AND USES

The table below illustrates the sources and uses for the Proposed 2006 Term Loan Facility and the planned $100 million rights offering:

SOURCES AND USES OF FUNDS: PRO FORMA AS OF September 30, 2006
(Dollars in Millions)

Sources			$						% of Total						Uses			$						% of Total
New Term Loan B				$	840.0						89.4	%			Term Loan Repayment				$	800.0						85.1	%
															Revolver Repayment					50.7						5.4
															8 5/8% Sr. Sub. Note Repayment					50.0						5.3
Rights Offering					100.0						10.6				Accrued Interest(1)					11.2						1.2
															Fees and Expenses					8.8						0.9
															Prepayment Fee					8.0						0.8
															Cash to Balance Sheet					11.3						1.2
Total Sources				$	940.0						100.0	%			Total Uses				$	940.0						100.0	%

(1)	Represents accrued interest as of September 30, 2006 on the existing Term Loan ($10.5 million) and 8 5/8% Senior Subordinated Notes repayment amount of $50 million ($0.7 million).

1