Exhibit 12(b) NationsBank Corporation and Subsidiaries Ratio of Earnings to Fixed Charges and Preferred Dividends (Dollars in Millions) Nine Months Ended Year Ended December 31 September 30 --------------------------------------------------------------- 1995 1994 1993 1992 1991 1990 ----------------------------------------------------------------------------- Excluding Interest on Deposits Income before taxes......................... $ 2,203 $ 2,555 $ 1,991 $ 1,396 $ 109 $ 625 Equity in undistributed earnings of unconsolidated subsidiaries............ (6) (3) (5) (1) (1) (1) Fixed charges: Interest expense (including capitalized interest)................ 3,362 2,896 1,421 916 1,291 1,852 Amortization of debt discount and appropriate issuance costs........... 8 8 6 3 2 3 1/3 of net rent expense................ 93 114 96 91 82 66 ----------------------------------------------------------------------------- Total fixed charges................. 3,463 3,018 1,523 1,010 1,375 1,921 Preferred dividend requirements............. 10 15 16 29 31 38 Earnings (excluding capitalized interest)... $ 5,660 $ 5,570 $ 3,509 $ 2,398 $ 1,471 $ 2,533 ============================================================================= Fixed charges............................... $ 3,473 $ 3,033 $ 1,539 $ 1,039 $ 1,406 $ 1,959 ============================================================================= Ratio of Earnings to Fixed Charges.......... 1.63 1.84 2.28 2.31 1.05 1.29 Including Interest on Deposits Income before taxes......................... $ 2,203 $ 2,555 $ 1,991 $ 1,396 $ 109 $ 625 Equity in undistributed earnings of unconsolidated subsidiaries............ (6) (3) (5) (1) (1) (1) Fixed charges: Interest expense (including capitalized interest)................ 5,817 5,310 3,570 3,688 5,611 6,683 Amortization of debt discount and appropriate issuance costs........... 8 8 6 3 2 3 1/3 of net rent expense................ 93 114 96 91 82 66 ----------------------------------------------------------------------------- Total fixed charges................. 5,918 5,432 3,672 3,782 5,695 6,752 Preferred dividend requirements............. 10 15 16 29 31 38 Earnings (excluding capitalized interest)... $ 8,115 $ 7,984 $ 5,658 $ 5,170 $ 5,791 $ 7,365 ============================================================================= Fixed charges............................... $ 5,928 $ 5,447 $ 3,688 $ 3,811 $ 5,726 $ 6,790 ============================================================================= Ratio of Earnings to Fixed Charges.......... 1.37 1.47 1.53 1.36 1.01 1.08 45