|
|
|
|
|
|
|
|
|
|
Previous: AMERICAN SPECTRUM REALTY INC, S-4, EX-99.22, 2000-08-14 |
Next: AMERICAN SPECTRUM REALTY INC, S-4, EX-99.24, 2000-08-14 |
<PAGE> 1
Exhibit 99.23
SUPPLEMENTAL SCHEDULE - CALCULATION OF RATIO OF EARNINGS TO FIXED CHARGES
RATIO OF EARNINGS TO FIXED CHARGES (NOONEY RIDER TRAIL, LLC):
<TABLE>
<CAPTION>
THREE MONTHS ENDED
YEAR ENDED DECEMBER 31, MARCH 31, MARCH 31,
------------------------------- --------- ---------
(000'S) 1997 1998 1999 1999 2000
<S> <C> <C> <C> <C> <C>
Earnings:
Pretax income
(loss) $ (81) $ (77) $ (97) $ (32) $ (19)
Fixed Charges:
Interest expense 423 413 395 93 100
----- ----- ----- ----- -----
Total fixed charges 423 413 395 93 100
Total earnings 342 336 298 61 81
Total fixed charges 423 413 395 93 100
Ratio of earnings to fixed charges 0.81 0.81 0.75 0.66 0.81
===== ===== ===== ===== =====
Deficiency to cover fixed charges 81 77 97 32 19
===== ===== ===== ===== =====
</TABLE>
|
|