EXHIBIT 12.1 - Computation of Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends - CorEnergy Infrastructure Trust, Inc.


For the Three Months Ended March 31,
 
For the Years Ended December 31,

2017
 
2016

2015
 
2014

2013
 
 
 
 
 
 
 
 
 
 
Earnings:
 
 


 
 



Pre-tax income from continuing operations before adjustment for income or loss from equity investees
$
8,220,001

 
$
28,561,682


$
11,782,422

 
$
6,973,693


$
2,967,257

Fixed charges(1)
$
3,454,397

 
$
14,417,839


$
9,781,184

 
$
3,675,122


$
3,288,378

Amortization of capitalized interest
$

 
$


$

 
$


$

Distributed income of equity investees
$
43,462

 
$
1,140,824


$
1,270,754

 
$
1,836,783


$
584,814

Pre-tax losses of equity investees for which charges arising from guarantees are included in fixed charges
$

 
$


$

 
$


$

Subtract:
 
 


 
 



Interest capitalized
$

 
$


$

 
$


$

Preference security dividend requirements of consolidated subsidiaries
$

 
$


$

 
$


$

Noncontrolling interest in pre-tax income of subsidiaries that have not incurred fixed charges
$

 
$


$

 
$


$

Earnings
11,717,860

 
44,120,345


22,834,360

 
12,485,598


6,840,449


 
 



 
 





Combined Fixed Charges and Preference Dividends:
 
 



 
 





Fixed charges(1)
$
3,454,397

 
$
14,417,839


$
9,781,184

 
$
3,675,122


$
3,288,378

Preferred security dividend(2)
1,037,109

 
4,148,437


3,848,828

 



Combined fixed charges and preference dividends
4,491,506

 
18,566,276


13,630,012

 
3,675,122


3,288,378


 
 



 
 





Ratio of earnings to fixed charges
3.39

 
3.06


2.33

 
3.40


2.08

Ratio of earnings to combined fixed charges and preference dividends
2.61

 
2.38


1.68

 
3.40


2.08

(1)
Fixed charges consist of interest expense, as defined under U.S. generally accepted accounting principles, on all indebtedness
(2)    In the current year column, his line represents the amount of preferred stock dividends accumulated as of March 31, 2017.