Exhibit 12.1

Computation of Ratio of Earnings to Fixed charges

																		Pro			Pro
	Actual																	forma			forma
	For the year ended June 30,													For the Nine Months Ended March 31,				For the year ended			For the nine months ended
	2005			2006		2007			2008		2009			2009		2010		June 30, 2009			March 31, 2010
Net (loss) income		(357	)		6,965		(32,203	)		43,364		(6,822	)		26,535		162		(6,822	)		162
Adjustments
Income tax provision		19,986			27,517		37,735			36,015		15,023			23,970		11,538		15,023			11,538
Total fixed charges		40,438			36,719		38,011			64,459		61,369			45,822		58,815		106,912			90,835
Income		60,067			71,201		43,543			143,838		69,570			96,327		70,515		115,113			102,535
Fixed charges
Interest expense		32,192			27,705		29,701			41,319		40,837			30,413		43,963		85,735			74,240
Deferred issuance costs amortization		1,686			1,997		1,761			3,059		2,859			2,147		2,449		3,504			4,192
Imputed interest expense		6,560			7,017		6,549			20,081		17,673			13,262		12,403		17,673			12,403
Total fixed charges		40,438			36,719		38,011			64,459		61,369			45,822		58,815		106,912			90,835
Ratio of Earnings to fixed charges		1.5			1.9		1.1			2.2		1.1			2.1		1.2		1.1			1.1