Exhibit 12
FEDERAL HOME LOAN BANK OF CINCINNATI
STATEMENTS OF COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(Dollars in thousands)
STATEMENTS OF COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(Dollars in thousands)
Year Ended December 31, | ||||||||||||||||||||
2005 | 2004 | 2003 | 2002 | 2001 | ||||||||||||||||
Income before assessments | $ | 300,481 | $ | 309,186 | $ | 232,407 | $ | 242,930 | $ | 257,611 | ||||||||||
Add: fixed charges (see below) | 2,597,945 | 1,652,127 | 1,502,066 | 1,584,745 | 2,450,935 | |||||||||||||||
Total earnings | $ | 2,898,426 | $ | 1,961,313 | $ | 1,734,473 | $ | 1,827,675 | $ | 2,708,546 | ||||||||||
Fixed charges:(1) | ||||||||||||||||||||
Interest expense | $ | 2,597,379 | $ | 1,651,569 | $ | 1,501,525 | $ | 1,584,253 | $ | 2,450,461 | ||||||||||
Interest portion of rent expense | 566 | 558 | 541 | 492 | 474 | |||||||||||||||
Total fixed charges | $ | 2,597,945 | $ | 1,652,127 | $ | 1,502,066 | $ | 1,584,745 | $ | 2,450,935 | ||||||||||
Ratio of earnings to fixed charges(2) | 1.12 | 1.19 | 1.15 | 1.15 | 1.11 | |||||||||||||||
(1) | Fixed charges consist of interest expense (including amortization related to indebtedness) and one-third (the proportion deemed representative of the interest portion) of rent expense. | |
(2) | The ratio of earnings to fixed charges has been computed by dividing Total earnings by Total fixed charges. |