EXHIBIT 12 CONTINENTAL HOMES HOLDING CORP. COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES (DOLLARS IN THOUSANDS) NINE MONTHS ENDED YEAR ENDED MAY 31, FEBRUARY 28, ------------------------------------------- ------------------- 1991 1992 1993 1994 1995 1995 1996 ------- ------- ------- ------- ------- --------- -------- Fixed Charges: Rent expense.......... $ 197 $ 178 $ 165 $ 305 $ 363 $ 272 $ 272 Interest (expensed or capitalized)-- homebuilding......... 8,889 8,662 11,896 13,378 19,528 14,184 16,598 Interest (expensed or capitalized)--joint ventures(1).......... 2,868 885 144 -- -- -- -- Interest--mortgage banking.............. 2,364 1,557 1,343 2,707 2,360 1,679 1,677 ------- ------- ------- ------- ------- --------- -------- Total fixed charges............ $14,318 $11,282 $13,548 $16,390 $22,251 $ 16,135 $ 18,547 ======= ======= ======= ======= ======= ========= ======== Earnings: Income before taxes and extraordinary credits.............. $ 477 $ 2,155 $12,083 $23,137 $25,465 $ 19,402 $ 28,698 Fixed charges......... 14,318 11,282 13,548 16,390 22,251 16,135 18,547 Interest capitalized(1)(2).... (3,486) 2,783 202 (920) (3,421) (2,484) (425) ------- ------- ------- ------- ------- --------- -------- Total earnings before fixed charges............ $11,309 $16,220 $25,833 $38,607 $44,295 $ 33,053 $ 46,820 ======= ======= ======= ======= ======= ========= ======== Ratio of earnings to fixed charges.......... (3) 1.44x 1.91x 2.36x 1.99x 2.05x 2.52x ======= ======= ======= ======= ======= ========= ======== - -------- (1) Reflects the Company's proportionate share of the joint venture. (2) Since interest capitalized is charged to interest expense when the related assets are sold, this amount represents the change in capitalized interest from the previous period end. (3) Fiscal 1991 includes a pre-tax writedown of $5,000,000. After giving effect to such writedown, earnings for the fiscal year ended May 31, 1991 were inadequate to cover fixed charges and resulted in a coverage deficiency of $3,009,000.