Exhibit 99(b)
Entergy Gulf States, Inc.
Computation of Ratios of Earnings to Fixed Charges and
Ratios of Earnings to Combined Fixed Charges and Preferred Dividends
Twelve Months Ended
June 30,
1997 1998 1999 2000 2001 2002
Fixed charges, as defined:
Total Interest charges $180,073 $178,220 $153,034 $158,949 $174,368 $159,261
Interest applicable to rentals 15,747 16,927 16,451 18,307 18,520 17,972
-----------------------------------------------------------
Total fixed charges, as defined 195,820 195,147 169,485 177,256 192,888 177,233
Preferred dividends, as defined (a) 30,028 32,031 29,355 15,742 13,017 12,987
-----------------------------------------------------------
Combined fixed charges and preferred dividends, as $225,848 $227,178 $198,840 $192,998 $205,905 $190,220
defined ===========================================================
Earnings as defined:
Income (loss) from continuing operations before
extraordinary items and the cumulative effect
of accounting changes $59,976 $46,393 $125,000 $180,343 $179,444 $162,290
Add:
Income Taxes 22,402 31,773 75,165 103,603 82,038 78,372
Fixed charges as above 195,820 195,147 169,485 177,256 192,888 177,233
-----------------------------------------------------------
Total earnings, as defined (b) $278,198 $273,313 $369,650 $461,202 $454,370 $417,895
===========================================================
Ratio of earnings to fixed charges, as defined 1.42 1.40 2.18 2.60 2.36 2.36
===========================================================
Ratio of earnings to combined fixed charges and
preferred dividends, as defined 1.23 1.20 1.86 2.39 2.21 2.20
===========================================================
(a) "Preferred dividends," as defined by SEC regulation S-K, are computed
by dividing the preferred dividend requirement by one hundred percent
(100%) minus the income tax rate.