Exhibit 12

Calculation of Earnings (Deficiency) to Fixed Charges
(in thousands)

	2003			2002			2001
EARNINGS
Pretax loss	$	(274	)	$	(3,018	)	$	(2,005	)
Fixed charges	35,045			34,916			34,666
Capitalized interest	—			(20,900		)	(30,258		)
Amortization of capitalized interest	2,160			807			—
Net total	36,931			11,805			2,403
FIXED CHARGES
Interest expense	34,232			13,163			3,592
Capitalized interest	—			20,900			30,258
Other	813			853			816
Total	$	35,045		$	34,916		$	34,666

The dollar amount of earnings (deficiency) to fixed charges for 2003, 2002, and 2001 (in thousands) was $1,886, $(23,111), and $(32,263), respectively.