Exhibit 12.1

TANGER FACTORY OUTLET CENTERS, INC.
RATIO OF EARNINGS TO FIXED CHARGES

 
 
Three months ended
 
 
March 31,
 
 
2012
 
2011
Earnings:
 
 
 
 
Income before equity in losses of unconsolidated joint ventures and noncontrolling interests
 
$
10,286

 
$
10,849

Add:
 
 
 
 
Distributed income of unconsolidated joint ventures
 
237

 
62

Amortization of capitalized interest
 
127

 
127

Interest expense
 
12,334

 
10,325

Portion of rent expense - interest factor
 
516

 
468

Total earnings
 
23,500

 
21,831

 
 
 
 
 
Fixed charges:
 
 
 
 
Interest expense
 
12,334

 
10,325

Capitalized interest and capitalized amortization of debt issue costs
 
163

 
241

Portion of rent expense - interest factor
 
516

 
468

Total fixed charges
 
$
13,013

 
$
11,034

 
 
 
 
 
Ratio of earnings to fixed charges
 
1.8

 
2.0