EXHIBIT 12

Ratio of Earnings to Fixed Charges:

		Three Months Ended						Nine Months Ended
		September 30,			September 30,			September 30,			September 30,
		2001			2002			2001			2002
		(in thousands)						(in thousands)
Net loss		$	(7,333	)	$	(563	)	$	(16,142	)	$	(4,642	)
	Add fixed charges:
	Interest expense including amortization of debt issuance cost		5,303			3,545			14,610			10,602
Earnings			(2,030	)		2,982			(1,532	)		5,960
Fixed Charges Interest expense including amortization of debt issuance cost			5,303			3,545			14,610			10,602
Total Fixed Charges		$	5,303		$	3,545		$	14,610		$	10,602
Ratio of Earnings to Fixed Charges			—			0.84			—			0.56
Deficiency of Earnings to Cover Fixed Charges		$	7,333		$	563		$	16,142		$	4,642

38