EX-12 4 a2110816zex-12.htm EXHIBIT 12
QuickLinks -- Click here to rapidly navigate through this document


Exhibit 12

        The ratio of earnings to fixed charges as presented on page 12 was calculated using the data presented below.

 
   
  CPF Historical Data (1)
Year Ended December 31,

 
 
  Pro Forma(2)
Year Ended
December 31,
2002

 
 
  2002
  2001
  2000
  1999
  1998
 
 
  (Dollars in thousands)

 
Excluding Interest on Deposits                                      
Earnings:                                      
Income before income taxes   $ 48,238   $ 48,238   $ 38,882   $ 30,019   $ 24,377   $ 24,036  
Fixed charges     25,518     9,395     13,476     13,823     9,779     9,692  
Less: CPBREI preferrred dividends     (2,010 )   (2,010 )   (837 )   (10 )   (10 )   (10 )
CBBI income before taxes     19,740                                
Pro forma adjustment     (7,097 )                              
   
 
 
 
 
 
 
      Total earnings   $ 84,389   $ 55,623   $ 51,521   $ 43,832   $ 34,146   $ 33,718  
   
 
 
 
 
 
 
Fixed charges:                                      
Total interest expense   $ 29,483   $ 29,483   $ 51,421   $ 55,559   $ 44,418   $ 46,705  
  Interest included in rental expense     1,143     1,143     1,069     1,482     1,426     1,455  
  Less: Interest on deposits     (23,241 )   (23,241 )   (39,851 )   (43,228 )   (36,075 )   (38,478 )
  CBBI interest expense     30,292                                
CBBI interest included in rental expense     1,654                                
  Less: CBBI interest on deposits     (18,098 )                              
  Pro forma adjustment     2,275                                
  CPBREI preferred dividends (pre-tax equivalent)     2,010     2,010     837     10     10     10  
   
 
 
 
 
 
 
    Total fixed charges   $ 25,518   $ 9,395   $ 13,476   $ 13,823   $ 9,779   $ 9,692  
   
 
 
 
 
 
 
Ratio of earnings to fixed charges     3.31     5.92     3.82     3.17     3.49     3.48  
Including Interest on Deposits                                      
Earnings:                                      
Income before income taxes   $ 48,238   $ 48,238   $ 38,882   $ 30,019   $ 24,377   $ 24,036  
Fixed charges     66,587     32,636     53,327     57,051     45,854     48,170  
Less: CPBREI preferred dividends     (2,010 )   (2,010 )   (837 )   (10 )   (10 )   (10 )
CBBI income before taxes     19,740                                
Pro forma adjustment     (7,097 )                              
   
 
 
 
 
 
 
    Total earnings   $ 125,728   $ 78,864   $ 91,372   $ 87,060   $ 70,221   $ 72,196  
   
 
 
 
 
 
 
Fixed charges:                                      
  Total interest expense   $ 29,483   $ 29,483   $ 51,421   $ 55,559   $ 44,418   $ 46,705  
  Interest included in rental expense     1,143     1,143     1,069     1,482     1,426     1,455  
  CBBI interest expense     30,292                                
  CBBI interest included in rental expense     1,654                                
  Pro forma adjustment     2,275                                
  CPBREI preferred dividends (pre-tax equivalent)     2,010     2,010     837     10     10     10  
   
 
 
 
 
 
 
    Total fixed charges   $ 66,857   $ 32,636   $ 53,327   $ 57,051   $ 45,854   $ 48,170  
   
 
 
 
 
 
 
Ratio of earnings to fixed charges     1.88     2.42     1.71     1.53     1.53     1.50  
   
 
 
 
 
 
 

(1)
CPF historical data derived from information contained in CPF's Annual Report on Form 10-K for the year ended December 31, 2002 which is incorporated by reference herein.

(2)
Pro Forma data reflects CPF historical data and information contained in CBBI's Annual Report on Form 10-K for the year ended December 31, 2002 which is incorporated by reference herein.



QuickLinks