First BanCorp. (FBP) 10-Q 2010 Q3 Quarterly report

EXHIBIT 12.2

First BanCorp
Computation of Ratio of Earnings to Fixed Charges and Preference Dividends

	Nine-Month Period Ended
	September 30, 2010
Including Interest on Deposits
Earnings:
Pre-tax loss from continuing operations	$	(263,151	)
Plus:
Fixed Charges (excluding capitalized interest)		295,391
Total Earnings	$	32,240
Fixed Charges:
Interest expensed and capitalized	$	292,601
Amortized premiums, discounts, and capitalized expenses related to indebtedness		33
An estimate of the interest component within rental expense		2,757
Total Fixed Charges before preferred dividends		295,391
Preferred dividends		19,811
Ratio of pre tax income to net income		1.000
Preferred dividend factor		19,811
Total fixed charges and preferred stock dividends	$	315,202
Ratio of Earnings to Fixed Charges and Preferred Stock Dividends	(A)
Excluding Interest on Deposits
Earnings:
Pre-tax loss from continuing operations	$	(263,151	)
Plus:
Fixed Charges (excluding capitalized interest)		104,657
Total Losses	$	(158,494	)
Fixed Charges:
Interest expensed and capitalized	$	101,867
Amortized premiums, discounts, and capitalized expenses related to indebtedness		33
An estimate of the interest component within rental expense		2,757
Total Fixed Charges before preferred dividends		104,657
Preferred dividends		19,811
Ratio of pre tax income to net income		1.000
Preferred dividend factor		19,811
Total fixed charges and preferred stock dividends	$	124,468
Ratio of Earnings to Fixed Charges and Preferred Stock Dividends	(A)

(A) For September 30, 2010, the ratio coverage was less than 1:1. The Corporation would have to generate additional earnings of $283.0 million to achieve a ratio of 1:1 for the nine-month period ended September 30, 2010.