EXHIBIT 12.1

SUN COMMUNITIES, INC.

Computation of Ratio of Earnings to Fixed Charges

(Amounts in Thousands, Except Ratios)

	For the years ended December 31,
Earnings	2008		2007		2006		2005		2004
Pre-tax loss before minority interests and equity investee losses	(16,775	)	(10,035	)	(11,922	)	(6,205	)	(45,836	)
Fixed charges (from below)	64,192		65,581		65,213		61,035		53,043
Distributions from equity investments	230		1,350		450		1,100		2,238
Less:
Capitalized interest	—		5		60		69		380
Earnings	47,647		56,891		53,681		55,861		9,065
Fixed charges	2008		2007		2006		2005		2004
Interest	60,775		61,939		61,173		55,650		43,899
Interest on mandatorily redeemable debt	3,382		3,601		3,945		4,322		4,294
Interest capitalized	—		5		60		69		380
Estimate of interest within rental expense	35		36		35		33		32
Distributions to preferred OP unitholders	—		—		—		961		4,438
Fixed charges	64,192		65,581		65,213		61,035		53,043
Ratio of earnings to fixed charges	0.74:1		0.87:1		0.82:1		0.92:1		0.17:1
Additional earnings needed to achieve coverage ratio of 1:1	16,545		8,690		11,532		5,174		43,978