EXHIBIT 12
NEW ENGLAND POWER COMPANY
Computation of Ratio of Earnings to Fixed Charges
(SEC Coverage)
(Unaudited)
12 Months
Ended
June 30, 1995 Years Ended December 31,
Actual --------------------------------------------------------------
(Unaudited) 1994 1993* 1992* 1991* 1990*
-------------- ---- ---- ---- ---- ----
(In Thousands)
Net Income $132,673 $149,373 $141,468 $134,151 $134,747 $222,219
----------
Less undistributed income of
nuclear power companies (64) 6 544 320 (240) (133)
-------- -------- -------- -------- -------- --------
132,737 149,367 140,924 133,831 134,987 222,352
Add income taxes and fixed charges
----------------------------------
Current federal income taxes 44,994 61,350 62,454 64,417 62,182 50,543
Deferred federal income taxes 24,317 20,501 17,745 4,741 11,134 38,367
Investment tax credits - net (3,594) (3,577) (2,606) (1,328) (7,732) (26,026)
State income taxes 14,778 17,328 17,242 14,596 15,526 21,867
Interest on long-term debt 43,222 38,711 45,837 59,382 67,426 67,385
Interest on short-term debt
and other interest 5,292 1,956 5,427 2,071 2,490 6,900
Estimated interest component of rentals 3,507 3,635 3,851 4,121 4,115 1,447
-------- -------- -------- -------- -------- --------
Net earnings available
for fixed charges $265,253 $289,271 $290,874 $281,831 $290,128 $382,835
======== ======== ======== ======== ======== ========
Fixed charges:
Interest on long-term debt $ 43,222 $ 38,711 $ 45,837 $ 59,382 $ 67,426 $ 67,385
Interest on short-term debt
and other interest 5,292 1,956 5,427 2,071 2,490 6,900
Estimated interest component
of rentals 3,507 3,635 3,851 4,121 4,115 1,447
-------- -------- -------- -------- -------- --------
Total fixed charges $ 52,021 $ 44,302 $ 55,115 $ 65,574 $ 74,031 $ 75,732
======== ======== ======== ======== ======== ========
Ratio of earnings to fixed charges 5.10 6.53 5.28 4.30 3.92 5.06
----------------------------------
*The ratio of earnings to fixed charges for 1993 to 1990 have been restated to reflect the estimated interest component of
rentals.