UMH PROPERTIES, INC. AND SUBSIDIARIES |
COMPUTATION OF CONSOLIDATED RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED SHARE DISTRIBUTIONS |
|
|
|
|
|
|
|
|
|
|
|
Fiscal Years Ended December 31, |
|
2014 |
|
2013 |
|
2012 |
|
2011 |
|
2010 |
Earnings before Fixed Charges: |
|
|
|
|
|
|
|
|
|
Net Income |
$4,237,803 |
|
$5,836,823 |
|
$6,474,057 |
|
$3,696,263 |
|
$6,668,915 |
Interest Expense |
10,194,472 |
|
7,849,835 |
|
5,803,172 |
|
5,744,567 |
|
5,183,296 |
Taxes |
315,000 |
|
299,000 |
|
237,000 |
|
125,000 |
|
150,000 |
Depreciation Expense |
15,163,420 |
|
11,681,724 |
|
7,357,158 |
|
6,339,256 |
|
4,516,026 |
Amortization of Financing Costs |
522,250 |
|
462,362 |
|
302,280 |
|
- |
|
210,054 |
Total Earnings before Fixed Charges |
$30,432,945 |
|
$26,129,744 |
|
$20,173,667 |
|
$15,905,086 |
|
$16,728,291 |
|
|
|
|
|
|
|
|
|
|
Fixed Charges & Preferred Stock Dividends: |
|
|
|
|
|
|
|
|
|
Interest Expense |
$10,194,472 |
|
$7,849,835 |
|
$5,803,172 |
|
$5,744,567 |
|
$5,183,296 |
Capitalized Interest |
280,354 |
|
247,186 |
|
269,891 |
|
294,150 |
|
309,111 |
Preferred Dividend |
7,556,588 |
|
7,556,588 |
|
4,724,718 |
|
1,656,766 |
|
- |
Total Fixed Charges & Preferred Share Dividends |
$18,031,414 |
|
$15,653,609 |
|
$10,797,781 |
|
$7,695,483 |
|
$5,492,407 |
|
|
|
|
|
|
|
|
|
|
Fixed Charge Coverage Ratio |
1.7x |
|
1.7x |
|
1.9x |
|
2.1x |
|
3.0x |