Beazer Homes USA (BZH) 8-K Beazer Homes USA, Inc. Announces Proposed Public Offerings of Common Stock and Tangible Equity Units

Exhibit 99.2

																Six Months Ended
	Fiscal Year Ended September 30,															March 31,
	2007			2008			2009			2010			2011			2011			2012
																unaudited
Earnings
Earnings (loss) before income taxes		(536,072	)		(710,188	)		(181,781	)		(147,925	)		(196,818	)		(105,069	)		(73,751	)
Plus: Fixed charges		154,502			145,345			137,533			130,760			134,490			66,938			65,683
Less: Capitalized interest		(148,444	)		(84,474	)		(50,451	)		(53,102	)		(57,378	)		(27,322	)		(26,801	)
Add: Interest amortized to COS		127,530			112,262			54,714			52,243			46,382			15,173			25,479
Add: Interest impaired to COS		12,350			13,795			3,376			2,313			1,907			1,409			53
Earnings available for fixed charges		(390,134	)		(523,260	)		(36,609	)		(15,711	)		(71,417	)		(48,871	)		(9,337	)
Fixed Charges		154,502			145,345			137,533			130,760			134,490			66,938			65,683
Ratio of Earnings to Fixed Charges		(a	)		(a	)		(a	)		(a	)		(a	)		(a	)		(a	)

(a) Earnings for the fiscal years ended September 30, 2007, 2008, 2009, 2010 and 2011 and the six months ended March 31, 2011 and 2012 were insufficient to cover fixed charges by $390 million, $523 million, $37 million, $16 million, $71 million, $49 million and $9 million, respectively.