THE NARRAGANSETT ELECTRIC COMPANY
Computation of Ratio of Earnings to Fixed Charges
(SEC Coverage)
(Unaudited)
12 Months
Ended
March 31, 1999 Years Ended December 31,
Actual -------------------------------------------------------------
(Unaudited) 1998 1997 1996 1995 1994
-------------- ---- ---- ---- ---- ----
(In Thousands)
Net Income $ 27,886 $32,253 $27,932 $22,954 $23,910 $14,589
- ----------
Add income taxes and fixed charges
- ----------------------------------
Current federal income taxes 20,895 19,312 14,185 6,918 7,212 1,020
Deferred federal income taxes (6,126) (2,212) 79 4,675 3,512 3,930
Investment tax credits - net (488) (489) (495) (498) (503) (508)
Interest on long-term debt 14,720 14,925 16,179 17,205 16,627 14,334
Interest on short-term debt and other 3,874 3,615 2,475 2,883 3,663 2,897
------- ------- ------- ------- ------- -------
Net earnings available for fixed charges $60,761 $67,404 $60,355 $54,137 $54,421 $36,262
------- ------- ------- ------- ------- -------
Fixed charges:
Interest on long-term debt $14,720 $14,925 $16,179 $17,205 $16,627 $14,334
Interest on short-term debt and other 3,874 3,615 2,475 2,883 3,663 2,897
------- ------- ------- ------- ------- -------
Total fixed charges $18,594 $18,540 $18,654 $20,088 $20,290 $17,231
======= ======= ======= ======= ======= =======
Ratio of earnings to fixed charges 3.27 3.64 3.24 2.69 2.68 2.10
- ----------------------------------