| **EXHIBIT                12.1**           |   |
|---------------------------------------------------------------------------------------------|--------|
|                                                                                        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| **Ratio                of Earnings to Fixed Charges**                                       |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   | **Nine                Months Ended** |   |
|                                                                                        |   |                         **Year                Ended December 31,** |   |   | **September                30,** |   |
|                                                                                        |   | **2002** |   |   | **2003** |   |   | **2004** |   |   | **2005** |   |   | **2006** |   |   | **2007** |   |
|                                                                                        |   |              **(Dollars                in Thousands)** |   |   |   |   |
| Income                (Loss) from Continuing Operations                                     |   | $ | 1,992 |   |   | $ | 2,661 |   |   | $ | (4,364 | ) |   | $ | 3,468 |   |   | $ | 3,020 |   |   | $ | 4,438 |   |
| Plus:                Income Taxes                                                           |   |   | 1,727 |   |   |   | 1,753 |   |   |   | (2,476 | ) |   |   | 2,248 |   |   |   | 2,313 |   |   |   | 3,052 |   |
|                         Fixed Charges               |   |   | 7,321 |   |   |   | 5,494 |   |   |   | 4,761 |   |   |   | 10,841 |   |   |   | 17,340 |   |   |   | 13,783 |   |
| Earnings                Available for Fixed Charges                                         |   |   | 11,040 |   |   |   | 9,908 |   |   |   | (2,079 | ) |   |   | 16,557 |   |   |   | 22,673 |   |   |   | 21,273 |   |
|                                                                                        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Fixed                Charges:                                                               |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|    Interest                Expense                                           |   |   | 6,996 |   |   |   | 5,225 |   |   |   | 4,454 |   |   |   | 10,438 |   |   |   | 16,934 |   |   |   | 13,487 |   |
|    Estimate                Portion of Rental Expense Equivalent to Interest  |   |   | 325 |   |   |   | 269 |   |   |   | 307 |   |   |   | 403 |   |   |   | 406 |   |   |   | 296 |   |
| Total                Fixed Charges                                                          |   |   | 7,321 |   |   |   | 5,494 |   |   |   | 4,761 |   |   |   | 10,841 |   |   |   | 17,340 |   |   |   | 13,783 |   |
|                                                                                        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| **Ratio                of Earnings to Fixed Charges**                                       |   | ** ** | **1.5** |   |   | ** ** | **1.8** |   |   | ** ** | **-0.4** |   |   | ** ** | **1.5** |   |   | ** ** | **1.3** |   |   | ** ** | **1.5** |   |
|                                                                                        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| **Calculation                of Rental Expense Equivalent to Interest**                     |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Rental                Expense                                                               |   |   | 974 |   |   |   | 806 |   |   |   | 921 |   |   |   | 1,209 |   |   |   | 1,217 |   |   |   | 889 |   |
| Estimated                % Equivalent to Interest                                           |   |   | 33.3 | % |   |   | 33.3 | % |   |   | 33.3 | % |   |   | 33.3 | % |   |   | 33.3 | % |   |   | 33.3 | % |
| Estimate                Portion of Rental Expense Equivalent to Interest                    |   |   | 325 |   |   |   | 269 |   |   |   | 307 |   |   |   | 403 |   |   |   | 406 |   |   |   | 296 |   |