Exhibit 12
PennFed Financial Services, Inc.
Computation of Ratios of Earnings to Fixed Charges
(Dollars in thousands)
Year ended June 30,
--------------------------------------------------------
2006 2005 2004 2003 2002
-------- -------- -------- -------- --------
Earnings:
Earnings before income tax expense $ 20,809 $ 24,163 $ 18,601 $ 21,841 $ 22,619
Add: interest on borrowed funds 32,359 27,981 29,342 29,974 30,681
Add: interest on junior subordinated
debentures / trust preferreds 3,657 3,047 2,698 112 --
-------- -------- -------- -------- --------
Earnings before fixed charges excluding
interest on deposits 56,825 55,191 50,641 51,927 53,300
Interest on deposits 41,766 30,356 26,634 32,870 42,181
-------- -------- -------- -------- --------
Earnings before fixed charges $ 98,591 $ 85,547 $ 77,275 $ 84,797 $ 95,481
======== ======== ======== ======== ========
Fixed charges:
Interest on borrowed funds & junior subordinated
debentures / trust preferreds $ 36,016 $ 31,028 $ 32,040 $ 30,086 $ 30,681
======== ======== ======== ======== ========
Fixed charges excluding interest on
deposits $ 36,016 $ 31,028 $ 32,040 $ 30,086 $ 30,681
Interest on deposits 41,766 30,356 26,634 32,870 42,181
-------- -------- -------- -------- --------
Total fixed charges $ 77,782 $ 61,384 $ 58,674 $ 62,956 $ 72,862
======== ======== ======== ======== ========
Ratio of earnings to fixed charges
excluding interest on deposits 1.58 x 1.78 x 1.58 x 1.73 x 1.74 x
======== ======== ======== ======== ========
Ratio of earnings to fixed charges
including interest on deposits 1.27 x 1.39 x 1.32 x 1.35 x 1.31 x
======== ======== ======== ======== ========