Exhibit 12.1

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

 
 
Six months ended
 
 
June 30,
 
 
2012
 
2011
Earnings:
 
 
 
 
Income before equity in losses of unconsolidated joint ventures and noncontrolling interests
 
$
23,611

 
$
22,455

Add:
 
 
 
 
Distributed income of unconsolidated joint ventures
 
466

 
156

Amortization of capitalized interest
 
255

 
253

Interest expense
 
23,372

 
21,038

Portion of rent expense - interest factor
 
1,032

 
906

Total earnings
 
48,736

 
44,808

 
 
 
 
 
Fixed charges:
 
 
 
 
Interest expense
 
23,372

 
21,038

Capitalized interest and capitalized amortization of debt issue costs
 
514

 
249

Portion of rent expense - interest factor
 
1,032

 
906

Total fixed charges
 
$
24,918

 
$
22,193

 
 
 
 
 
Ratio of earnings to fixed charges
 
2.0

 
2.0