Attached files
| file | filename |
|---|---|
| EX-32.1 - EXHIBIT 32.1 - Jernigan Capital, Inc. | jcap-20180331xex32_1.htm |
| EX-31.2 - EXHIBIT 31.2 - Jernigan Capital, Inc. | jcap-20180331xex31_2.htm |
| EX-31.1 - EXHIBIT 31.1 - Jernigan Capital, Inc. | jcap-20180331xex31_1.htm |
| 10-Q - 10-Q - Jernigan Capital, Inc. | jcap-20180331x10q.htm |
COMPUTATION OF RATIO OF EARNINGS TO COMBINED
FIXED CHARGES AND PREFERRED STOCK DIVIDENDS
|
|
|||
|
|
Three months ended |
||
|
|
March 31, 2018 |
||
|
Earnings: |
|||
|
Net income |
$ |
5,354 | |
|
Add back: |
|||
|
Fixed charges |
417 | ||
|
Distribution of income from investments in unconsolidated entities |
201 | ||
|
Less: |
|||
|
Equity in earnings from unconsolidated entities |
(550) | ||
|
Total earnings (A) |
$ |
5,422 | |
|
|
|||
|
Fixed charges: |
|||
|
Interest expense |
$ |
416 | |
|
Portion of rent expense representative of interest factor |
1 | ||
|
Total fixed charges (B) |
$ |
417 | |
|
Preferred dividends |
3,595 | ||
|
Total Fixed Charges and Preferred Dividends (C) |
$ |
4,012 | |
|
|
|||
|
Ratio of earnings to fixed charges (A / B) |
13.00 | ||
|
Insufficient coverage (A - B) |
n/a |
||
|
|
|||
|
Ratio of earnings to fixed charges and preferred dividends (A / C) |
1.35 | ||
|
Insufficient coverage (A - C) |
n/a |