Jones Lang LaSalle Income Property Trust, Inc. | |||||
FFO to Dividends Paid/Declared Analysis | |||||
September 30, 2015 | |||||
($ in thousands) | |||||
Rolling 4 Quarters | |||||
FFO | |||||
4th Quarter 2014 | $ | 8,770 | |||
1st Quarter 2015 | 6,244 | ||||
2nd Quarter 2015 | 7,086 | ||||
3rd Quarter 2015 | 6,296 | ||||
Total FFO | $ | 28,396 | |||
AFFO | |||||
4th Quarter 2014 | $ | 8,368 | |||
1st Quarter 2015 | 6,963 | ||||
2nd Quarter 2015 | 6,848 | ||||
3rd Quarter 2015 | 6,997 | ||||
Total AFFO | $ | 29,176 | |||
Gross Dividends: | |||||
4th Quarter 2014 | $ | 5,791 | |||
1st Quarter 2015 | 6,187 | ||||
2nd Quarter 2015 | 6,955 | ||||
3rd Quarter 2015 | 8,619 | ||||
Total Dividends Declared | $ | 27,552 | |||
FFO Excess | $ | 844 | |||
FFO to Dividends Coverage Ratio | 103 | % | |||
AFFO Excess | $ | 1,624 | |||
AFFO to Dividends Coverage Ratio | 106 | % |