Somerset Ridge L.L.C. S-3 Shelf registration

Exhibit 12.1

($ in thousands)

																For the Six Months Ended March 31,
	For the Years Ended September 30,
	2000			2001			2002			2003			2004			2004			2005
Income from continuing operations before income taxes, net income (loss) of unconsolidated affiliates and minority interests	$	(872,832	)	$	154,400		$	69,371		$	43,587		$	52,178		$	21,389		$	36,969
Fixed Charges:
Interest expense		214,040			102,298			16,526			17,014			26,985			13,349			12,893
Interest portion of rent expense (1)		10,274			9,141			8,748			9,307			9,479			4,706			4,527
Amortized finance fees		6,000			2,000			2,000			2,000			1,394			791			702
Fixed charges		230,314			113,439			27,274			28,321			37,858			18,846			18,122
Earnings:
Income from continuing operations before income taxes, net income (loss) of unconsolidated affiliates and minority interests plus fixed charges	$	(646,518	)	$	267,839		$	96,645		$	71,908		$	90,036		$	40,235		$	55,091
Ratio of earnings to fixed charges (2)		NM			2.36	x		3.54	x		2.54	x		2.38	x		2.13	x		3.04	x

(1)

The interest component of rent expense is estimated as one-third of our reported lease expense.

(2)

The ratio of earnings to fixed charges is computed by dividing fixed charges into income from continuing operations before income taxes, net income (loss) of unconsolidated affiliates and minority interests plus fixed charges.  Fixed charges include interest (expensed or capitalized), amortization of debt issuance costs and the estimated interest component of rent expense.  For the fiscal year ended September 30, 2000, our earnings were insufficient to cover fixed charges by $872.8 million.