Exhibit 12.1
Community Healthcare Trust Incorporated
Computation of Ratio to Earnings to Combined Fixed Charges and Preference Dividends
|
| Six Months |
| Year Ended |
| For the Period |
| |||
|
|
|
|
|
|
|
| |||
Earnings |
|
|
|
|
|
|
| |||
Net income (loss) |
| $ | 624 |
| $ | (1,456 | ) | $ | — |
|
Fixed charges |
| 750 |
| 534 |
| — |
| |||
Earnings |
| 1,374 |
| (922 | ) | — |
| |||
|
|
|
|
|
|
|
| |||
Plus fixed charges: |
|
|
|
|
|
|
| |||
Interest expense |
| 602 |
| 364 |
| — |
| |||
Amortization of debt issuance costs |
| 146 |
| 167 |
| — |
| |||
Estimated interest portion of rental expense |
| 2 |
| 3 |
| — |
| |||
Fixed charges (1) |
| 750 |
| 534 |
| — |
| |||
|
|
|
|
|
|
|
| |||
Ratio of Earnings to Combined Fixed Charges and Preference Dividends |
| 1.83 |
| * |
| — |
| |||
|
|
|
|
|
|
|
| |||
| ||||||||||
* Deficit |
| — |
| 1,456 |
| — |
| |||
|
|
|
|
|
|
|
|
|
|
|
(1) Community Healthcare Trust Incorporated did not have any preferred stock outstanding for the periods presented.
