AMERCIAN FINANCIAL GROUP, INC. AND SUBSIDIARIES

EXHIBIT 12 - COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES

(Dollars in Thousands)

	Six Months Ended	Year Ended
	June 30, 2004	December 31, 2003
Pretax income excluding discontinued operations	$196,505	$270,968
Minority interest in subsidiaries having
fixed charges (*)	10,452	44,013
Less undistributed equity in
(earnings) losses of investees	2,769	(13,975)
Fixed charges:
Interest on annuities	146,031	294,940
Interest expense	35,110	57,177
Interest on subsidiary trust obligations	6,006	1,473
Debt discount and expense	1,437	2,084
Portion of rentals representing interest	6,352	12,703
EARNINGS	$404,662	$669,383
Fixed charges:
Interest on annuities	$146,031	$294,940
Interest expense	35,110	57,177
Interest on subsidiary trust obligations	6,006	1,473
Debt discount and expense	1,437	2,084
Portion of rentals representing interest	6,352	12,703
Pretax preferred dividend requirements
of subsidiaries	-	27,543
FIXED CHARGES	$194,936	$395,920
Ratio of Earnings to Fixed Charges	2.08	1.69
Earnings in Excess of Fixed Charges	$209,726	$273,463
(*)  Amounts include subsidiary preferred dividends and accrued distributions
on preferred securities of consolidated trusts for the year ended
December 31, 2003.

E-1