|
|
|
|
|
|
|
|
|
|
Previous: TRANSTEXAS GAS CORP, S-1, EX-12.1, 2000-05-31 |
Next: TRANSTEXAS GAS CORP, S-1, EX-23.1, 2000-05-31 |
<PAGE> 1
EXHIBIT 12.2
TransTexas Gas Corporation
Pro Forma Ratio of Earnings to Combined
Fixed Charges and Stock Dividend Payments
Year Ended January 31, 2000
(in thousands of dollars)
<TABLE>
<S> <C>
Loss before income taxes $ (46,792)
Add: 37,632
Interest expense, net of amounts capitalized
Portion of rental expense representative of an
interest factor 1,046
---------
Earnings (A) $ (8,114)
=========
Fixed charges:
Total interest $ 51,132
Preferred stock dividend requirements 50,092
Portion of rental expense representative of an interest
factor 1,046
---------
Fixed charges (B) $ 102,270
=========
Ratio of earnings to fixed charges (A+B) --
=========
Earnings inadequate to cover fixed charges $ 110,384
=========
</TABLE>
|
|