EX-12 2 ex12.htm

 

Exhibit 12

 

UMH Properties, Inc.
Computation of Ratio of Earnings to Fixed Charges and Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends

 

   Year Ended December 31, 
   2016   2015   2014   2013   2012 
                     
Earnings:                         
Pretax income  $11,839,559   $2,459,205   $4,552,803   $6,135,823   $6,711,057 
Fixed charges   15,792,270    14,352,390    10,997,076    8,559,583    6,375,343 
Interest capitalized   (359,906)   (277,944)   (280,354)   (247,386)   (269,891)
                          
Earnings  $27,271,923   $16,533,651   $15,269,525   $14,448,020   $12,816,509 
                          
Fixed Charges:                         
Interest expense  $14,698,878   $13,245,429   $10,194,472   $7,849,835   $5,803,172 
Interest capitalized   359,906    277,944    280,354    247,386    269,891 
Amortization of debt costs   733,486    829,017    522,250    462,362    302,280 
                         
Fixed Charges  $15,792,270   $14,352,390   $10,997,076   $8,559,583   $6,375,343 
                          
Ratio of Earnings to Fixed Charges   1.73 x    1.15 x    1.39 x    1.69 x    2.01 x 
                          
Preferred Stock Dividends  $14,103,432   $8,267,198   $7,556,588   $7,556,588   $4,724,718 
Combined Fixed Charges and Preferred Stock Dividends  $29,895,702   $22,619,588   $18,553,664   $16,116,171   $11,100,061 
                          
Ratio of Earnings to Combined                         
Fixed Charges and Preferred                         
Stock Dividends   0.91 x    0.73 x    0.82 x    0.90 x    1.15 x 
                          
Coverage deficiency  $2,623,779   $6,085,937   $3,284,139   $1,668,151    $ N/A