1
EXHIBIT 12
RATIO OF EARNINGS TO FIXED CHARGES:
THREE MONTHS ENDED SIX MONTHS ENDED
--------------------- ----------------------
JUNE 30, JUNE 30, JUNE 30, JUNE 30,
2000 2001 2000 2001
-------- -------- -------- --------
(IN THOUSANDS) (IN THOUSANDS)
Net loss ..................................................... $(3,821) $(4,611) $(7,612) $(8,809)
Add fixed charges:
Interest expense including amortization of debt
issuance cost ........................................ 4,090 4,905 8,118 9,307
------- ------- ------- -------
Earnings ..................................................... $ 269 $ 294 $ 506 $ 498
------- ------- ------- -------
Fixed Charges
Interest expense including amortization of debt issuance
cost ................................................. $ 4,090 $ 4,905 $ 8,118 $ 9,307
------- ------- ------- -------
Total Fixed Charges .......................................... $ 4,090 $ 4,905 $ 8,118 $ 9,307
======= ======= ======= =======
Ratio of Earnings to Fixed Charges ........................... -- -- -- --
======= ======= ======= =======
Deficiency of Earnings to Cover Fixed Charges ................ $ 3,821 $ 4,611 $ 7,612 $ 8,809
======= ======= ======= =======