(all amounts in dollars)
YEAR ENDED DECEMBER 31,
----------------------------------------------------------------------
NINE MONTHS
ENDED
1993 1994 1995 1996 1997 SEPTEMBER 30, 1998
Loss from Continuing Operations
before provision for income taxes (2,389) (3,311) (2,452) (6,442) (985) (1,231)
Add:
Interest on indebtedness and
amortization of debt expenses 0 0 0 755 1,052 4,093
------ ------ ------ ------ ----- ------
Loss, as Adjusted (2,389) (3,311) (2,452) (5,687) 67 2,862
------ ------ ------ ------ ----- ------
Fixed Charges:
Interest on indebtedness and
amortization of debt expense 0 0 0 755 1,052 4,093
Capitalized interest 0 0 0 0 150 1,500
------ ------ ------ ------ ----- ------
Total Fixed Charges 0 0 0 755 1,202 5,593
------ ------ ------ ------ ----- ------
Coverage Deficiency N/A N/A N/A 6,442 1,135 2,731
====== ====== ====== ====== ===== ======