Exhibit 12.1

Ratio of Earnings to Fixed Charges

							Period from			Period from
							October 1, 2005			Inception to					Pro
	2003		2004		2005		to May 2, 2006			Sept. 30, 2006		Combined			Forma
Pretax income		12,166		27,328		18,928		(67,757	)		5,105		(62,652	)		16,390
Plus: Fixed charges and other financing costs		15,847		20,357		26,855		76,543			20,940		97,483			48,990
Earnings		28,013		47,685		45,783		8,786			26,045		34,831			65,380
Fixed charges:
Interest expense		14,782		19,367		25,728		33,000			20,340		53,340			47,512
Interest expense in rental expense		1,065		990		1,127		878			600		1,478			1,478
		15,847		20,357		26,855		33,878			20,940		54,818			48,990
Less: w/o deferred finance costs		—		—		—		15,994					15,994
Less: debt premiums		—		—		—		26,671					26,671
Net fixed charges		15,847		20,357		26,855		76,543			20,940		97,483			48,990
Ratio		1.8		2.3		1.7		0.3			1.2		0.6			1.3