EX-12.1 2 ex12-1.htm EXHIBIT 12.1 ex12-1.htm
Exhibit 12.1
 
                     
Computation of Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends
 
   
        Six Months Year Ended December 31,
         Ended June          
        30,          
        2009 2008 2007 2006 2005 2004
                   
 
EARNINGS:
               
   
Pretax Income
   
              (1,387,000)
         18,754,000
           9,746,000
         10,615,000
         13,098,000
         12,769,000
                     
 
FIXED CHARGES:
               
   
Interest Expense
   
             11,899,695
         32,435,726
         56,494,545
         51,759,983
         28,646,734
         14,397,213
                     
   
Interest Expense on Deposits
   
               8,723,895
         22,211,214
         42,196,881
         39,761,717
         23,408,101
         11,908,652
   
Interest Expense Excluding Deposits
 
               3,175,799
         10,224,512
         14,297,664
         11,998,266
           5,238,633
           2,488,561
                     
   
Preferred Stock Dividends
   
                    40,000
                80,000
                80,000
                80,000
                80,000
                80,000
   
Capitalized Expenses Related to Indebtness
 
                      4,149
                  8,299
                  8,299
                  6,424
                  5,799
                  5,799
   
Interest Expense associated with Rental Expense
 
                    84,891
              164,921
              156,612
              135,946
              135,972
              103,041
                     
   
TOTAL FIXED CHARGES
   
             12,028,735
         32,688,946
         56,739,456
         51,982,353
         28,868,505
         14,586,053
                     
   
Deficiency amount
   
               1,427,165
                        -
                        -
                        -
                        -
                        -