Exhibit 12.1

STATEMENT OF CALCULATION OF
RATIO OF EARNINGS TO FIXED CHARGES
(000’s)

For the purpose of calculating the ratio of earnings to fixed charges, “earnings” represent income before income taxes plus fixed charges. “Fixed charges” consist of (a) interest expensed and capitalized; (b) amortized premiums, discounts and capitalized expenses related to indebtedness; (c) an estimate of the interest within rental expenses; and (d) preference security dividend requirements of consolidated subsidiaries.

						Twelve months
		Fiscal year ended				ended				Five months ended								Fiscal year ended
		September 30,				September 30,				September 30,								April 30,
		2010				2009				2009				2008				2009				2008				2007				2006
Earnings:
Net income (loss)		$	(4,432	)		$	(521	)		$	2,325			$	3,043			$	(857	)		$	(6,178	)		$	(3,965	)		$	(21,268	)
Fixed Charges:
Interest expense (inc amortization of debt costs)			31,372				27,316				12,070				10,911				26,156				26,420				26,649				26,398
Less: capitalized interest			—				—				—				—				—				—				—				—
Estimated interest within rental expenses			—				—				—				—				—				—				—				26
Total Fixed Charges			31,372				27,316				12,070				10,911				26,156				26,420				26,649				26,424
Amortization of capitalized interest			1,781				1,690				677				742				813				703				699				699
Less: capitalized interest			—				—				—				—				—				—				—				—
Total			1,781				1,690				677				742				813				703				699				699
Total earnings (loss)			28,720				28,484				15,072				14,696				26,112				20,949				23,383				5,855
Fixed charges			31,372				27,316				12,070				10,911				26,156				26,420				26,649				26,424
Ratio of earnings to fixed charges			0.9	x			1.0	x			1.2	x			1.3	x			1.0	x			1.3	x			0.9	x			0.2	x