EXHIBIT 12
COLUMBUS SOUTHERN POWER COMPANY
Computation of Consolidated Ratios of Earnings to Fixed Charges
(in thousands except ratio data)
Twelve
Months
Year Ended December 31, Ended
-----------------------------------------------
1997 1998 1999 2000 2001 9/30/02
---- ---- ---- ---- ---- -------
Fixed Charges:
Interest on First Mortgage Bonds $55,156 $47,323 $43,207 $40,602 $34,575 $18,629
Interest on Other Long-term Debt 15,525 23,594 25,878 25,878 27,365 31,999
Interest on Short-term Debt 5,104 3,493 2,460 2,412 4,914 3,423
Miscellaneous Interest Charges 4,729 4,459 4,659 14,205 3,755 2,716
Estimated Interest Element in Lease Rentals 4,100 5,300 4,600 5,300 4,800 4,800
------- ------- ------- ------- ------- -------
Total Fixed Charges $84,614 $84,169 $80,804 $88,397 $75,409 $61,567
======= ======= ======= ======= ======= =======
Earnings:
Income Before Extraordinary Item $119,379 $133,044 $150,270 $120,202 $191,900 $203,189
Plus Federal Income Taxes 69,760 71,202 82,686 116,590 94,148 107,831
Plus State and Local Income Taxes 6 3 89 136 8,811 16,795
Plus Fixed Charges (as above) 84,614 84,169 80,804 88,397 75,409 61,567
-------- -------- -------- -------- -------- --------
Total Earnings $273,759 $288,418 $313,849 $325,325 $370,268 $389,357
======== ======== ======== ======== ======== ========
Ratio of Earnings to Fixed Charges 3.23 3.42 3.88 3.68 4.91 6.32
==== ==== ==== ==== ==== ====