EXHIBIT 12(a) UNION ELECTRIC COMPANY COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES 12 Months Year Ended December 31, Ended ------------------------------------------------- September 30, 1992 1993 1994 1995 1996 1997 ---- ---- ---- ---- ---- ---- (Thousands of Dollars Except Ratios) Net income for the Period $302,748 $297,160 $320,757 $314,107 $304,876 $300,873 -------- -------- -------- -------- -------- -------- Add: Taxes Based on income 197,009 182,716 203,827 207,734 196,210 192,556 -------- -------- -------- -------- -------- -------- Fixed Charges: Interest on Debt 125,798 124,430 135,608 129,239 128,375 133,678(*) Amortization of Premium and Discount, Less Expense on Debt; and Bond Defeasance Cost 9,521 5,170 5,504 5,502 4,269 3,667 Rentals (See note) 908 1,314 1,299 3,330 3,458 3,797 -------- -------- -------- -------- -------- -------- Total Fixed Charges 136,227 130,914 142,411 138,071 136,102 141,142 -------- -------- -------- -------- -------- -------- Earnings Available for Fixed Charges $635,984 $610,790 $666,995 $659,912 $637,188 $634,571 ======== ======== ======== ======== ======== ======== Ratio of Earnings to Fixed Charges 4.66 4.66 4.68 4.78 4.68 4.49 ======== ======== ======== ======== ======== ======== (*) Total annual interest charges on all bonds for the twelve months ended September 30, 1997 was $114,347,000. Note: Represents the interest factor applicable to rentals.