<PAGE> 1
EXHIBIT 12.1
CALCULATION OF RATIO OF EARNINGS TO FIXED CHARGES
<TABLE>
<CAPTION>
Eleven Months Nine Months
Ended Year Ended Ended
December 31, December 31, September 30,
1998 1999 2000
------------- ------------ ------------
<S> <C> <C> <C>
Fixed Charges:
Interest Expense............................... $ 76,877 $ 263,633 $ 365,197
Capitalized Expenses Related to Indebtedness... 10,189 56,398 35,755
Total Adjusted Fixed Charges.................. 87,066 320,031 400,952
Earnings:
Net Earnings................................... 2,025,870 3,809,424 3,154,943
Fixed Charges.................................. 87,066 320,031 400,952
---------- ---------- ----------
Total Adjusted Earnings....................... $2,112,936 $4,129,455 $3,555,895
========== ========== ==========
Ratio of Earnings to Fixed Charges.............. 24.27% 12.90% 8.87%
</TABLE>
