Exhibit 12

Statements re: computation of ratios

(Dollars in Thousands, Except Ratios)

 

     For the year ended December 31,  
     2013     2012     2011     2010     2009  

Net income from continuing operations

   $ 1,527      $ 3,761      $ 5,714      $ 4,928      $ 4,400   

Add: fixed charges and preferred and senior common distributions

     31,506        26,962        21,247        21,191        22,001   

Less: preferred and senior common distributions

     (4,394     (4,206     (4,156     (4,114     (4,094
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings

   $ 28,639      $ 26,517      $ 22,805      $ 22,005      $ 22,307   

Fixed charges and preferred and senior common distributions:

          

Interest expense (1)

     25,314        21,239        16,158        16,031        16,399   

Amortization of deferred financing fees

     1,780        1,502        918        1,031        1,496   

Estimated interest component of rent

     18        15        15        15        12   

Preferred and senior common distributions

     4,394        4,206        4,156        4,114        4,094   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed charges and preferred and senior common distributions

   $ 31,506      $ 26,962      $ 21,247      $ 21,191      $ 22,001   

Ratio of earnings to combined fixed charges and preferred distributions

     N/A (2)      N/A (3)      1.1        1.0        1.0   

 

(1) Interest expense includes dividends paid on our mandatorily redeemable term preferred stock.
(2) For the year ended December 31, 2013, earnings, as defined, were insufficent to cover fixed charges by $2,867.
(3) For the year ended December 31, 2012, earnings, as defined, were insufficent to cover fixed charges by $445.
     N/A: Not Applicable

The calculation of the ratio of earnings to combined fixed charges and preferred distributions is above. “Earnings” consist of net income from continuing operations before fixed charges. “Fixed charges” consist of interest expense, amortization of deferred financing fees and the portion of operating lease expense that represents interest. The portion of operating lease expense that represents interest is calculated by dividing the amount of rent expense, allocated to us by our Adviser as part of the administration fee payable under the Advisory Agreement, by three.