Exhibit 12(e) New Orleans Public Service Inc. Computation of Ratios of Earnings to Fixed Charges and Ratios of Earnings to Fixed Charges and Preferred Dividends Years Ended ----------------------------------------------------- December 31, 1989 1990 1991 1992 1993 ----------------------------------------------------- (In Thousands, Except for Ratios) Fixed charges, as defined: Interest on mortgage bonds $24,472 $24,472 $23,865 $22,934 $19,478 Interest on notes payable --- --- --- -- -- Other interest charges 2,422 831 793 1,714 1,016 Amortization of expense and premium on debt-net(cr) 579 579 565 576 598 Interest applicable to rentals 603 160 517 444 544 ------------------------------------------------------ Total fixed charges, as defined 28,076 26,042 25,740 25,668 21,636 Preferred dividends, as defined (a) 4,633 4,020 3,582 3,214 2,952 ------------------------------------------------------ Fixed charges and preferred dividends, as defined $32,709 $30,062 $29,322 $28,882 $24,588 ====================================================== Earnings as defined: Net Income $14,464 $27,542 $74,699 $26,424 $47,709 Add: Provision for income taxes: Federal and State 848 134 8,885 16,575 27,479 Deferred Federal and State - net 9,296 17,370 36,947 (340) 5,203 Investment tax credit adjustment - net 444 (75) (591) (170) (744) Fixed charges as above 28,076 26,042 25,740 25,668 21,636 ------------------------------------------------------ Total earnings, as defined $53,128 $71,013 $145,680 $68,157 $101,283 ====================================================== Ratio of earnings to fixed charges, as defined 1.89 2.73 5.66 2.66 4.68 ====================================================== Ratio of earnings to fixed charges and preferred dividends, as defined 1.62 2.36 4.97 2.36 4.12 ====================================================== - ------------------------ (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. (b) Earnings for the twelve months ended December 31, 1991 include the $90 million effect of the 1991 NOPSI Settlement.