|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: AMERICAN SPECTRUM REALTY INC, S-4, EX-99.28, 2000-08-14 |
Next: EVEREST SERIES FUNDS TRUST, N-8A, 2000-08-14 |
<PAGE> 1
Exhibit 99.29
SUPPLEMENTAL SCHEDULE - CALCULATION OF PRO FORMA RATIO OF EARNINGS TO FIXED
CHARGES
RATIO OF EARNINGS TO FIXED CHARGES - (OTHER AFFILIATES - COMBINED):
<TABLE>
<CAPTION>
THREE MONTHS ENDED
YEAR ENDED DECEMBER 31, MARCH 31,
------------------------------------- ----------------------
(000'S) 1997 1998 1999 1999 2000
<S> <C> <C> <C> <C> <C>
Earnings:
Pretax income (loss) $ (310) $ (114) $ (42) $ (15) $ 29
Fixed Charges:
Interest expense 2,076 2,031 1,942 473 501
------- ------- ------- ------- -------
Total fixed charges 2,076 2,031 1,942 473 501
Total earnings 1,766 1,917 1,900 458 530
Total fixed charges 2,076 2,031 1,942 473 501
Ratio of earnings to fixed charges 0.85 0.94 0.98 0.97 1.06
======= ======= ======= ======= =======
Deficiency to cover fixed charges 310 114 42 15 --
======= ======= ======= ======= =======
</TABLE>
|
|