EXHIBIT 12(b)
BANKBOSTON CORPORATION
COMPUTATION OF CONSOLIDATED RATIO OF EARNINGS TO FIXED CHARGES
(Including Interest on Deposits)
The Corporation's ratios of earnings to fixed charges (including interest on
deposits) for the six months ended June 30, 1998 and 1997 and for the five years
ended December 31, 1997 were as follows:
Six Months Ended
June 30, Years Ended December 31,
(Dollars in millions) ------------------ ------------------------------------------------
1998 1997 1997 1996 1995 1994 1993
-------- -------- -------- -------- -------- -------- --------
Net income $ 480 $ 419 $ 879 $ 650 $ 678 $ 542 $ 367
Extraordinary items, net of tax 7
Cumulative effect of changes
in accounting principles, net of tax (24)
Income tax expense 301 282 589 483 529 422 262
-------- -------- -------- -------- -------- -------- --------
Pretax earnings $ 781 $ 701 $ 1,468 $ 1,133 $ 1,207 $ 971 $ 605
======== ======== ======== ======== ======== ======== ========
Fixed charges:
Portion of rental expense
(net of sublease
rental income) which
approximates the
interest factor $ 20 $ 20 $ 39 $ 40 $ 38 $ 35 $ 36
Interest on borrowed funds 559 515 1,050 873 1,079 1,038 384
Interest on deposits 926 805 1,685 1,680 1,791 1,301 1,177
-------- -------- -------- -------- -------- -------- --------
Total fixed charges $ 1,505 $ 1,340 $ 2,774 $ 2,593 $ 2,908 $ 2,374 $ 1,597
======== ======== ======== ======== ======== ======== ========
Earnings (for ratio calculation) $ 2,286 $ 2,041 $ 4,242 $ 3,726 $ 4,115 $ 3,345 $ 2,202
======== ======== ======== ======== ======== ======== ========
Total fixed charges $ 1,505 $ 1,340 $ 2,774 $ 2,593 $ 2,908 $ 2,374 $ 1,597
======== ======== ======== ======== ======== ======== ========
Ratio of earnings to fixed
charges 1.52 1.52 1.53 1.44 1.42 1.41 1.38
======== ======== ======== ======== ======== ======== ========
For purposes of computing the consolidated ratio of earnings to fixed charges
"earnings" represent income before extraordinary items and cumulative effect of
changes in accounting principles plus applicable income taxes and fixed charges.
"Fixed charges" include gross interest expense (including interest on deposits)
and the proportion deemed representative of the interest factor of rent expense,
net of income from subleases.