Exhibit 12
THE NARRAGANSETT ELECTRIC COMPANY
Computation of Ratio of Earnings to Fixed Charges
(SEC Coverage)
(Unaudited)
12 Months
Ended
September 30, 1994 Years Ended December 31,
Actual -------------------------------------------------------------
(Unaudited) 1993 1992 1991 1990 1989
-------------- ---- ---- ---- ---- ----
(In Thousands)
Net Income $16,077 $14,274 $21,052 $16,820 $17,599 $10,582
- ----------
Add income taxes and fixed charges
- ----------------------------------
Current federal income taxes 2,251 2,183 4,608 1,558 7,624 4,690
Deferred federal income taxes 2,416 2,199 4,560 5,528 351 (2,509)
Investment tax credits - net (508) (508) (507) (500) (504) (536)
Interest on long-term debt 13,751 12,715 13,290 12,581 11,016 11,016
Interest on short-term debt and other 2,623 2,074 1,277 2,500 2,968 2,117
------- ------- ------- ------- ------- -------
Net earnings available for fixed charges $36,610 $32,937 $44,280 $38,487 $39,054 $25,360
------- ------- ------- ------- ------- -------
Fixed charges:
Interest on long-term debt $13,751 $12,715 $13,290 $12,581 $11,016 $11,016
Interest on short-term debt and other 2,623 2,074 1,277 2,500 2,968 2,117
------- ------- ------- ------- ------- -------
Total fixed charges $16,374 $14,789 $14,567 $15,081 $13,984 $13,133
======= ======= ======= ======= ======= =======
Ratio of earnings to fixed charges 2.24 2.23 3.04 2.55 2.79 1.93
- ----------------------------------