RURAL ELECTRIC COOPERATIVE GRANTOR TRUST KEPCO SERIES 1997 - FORM 10-K - EX-12 - EXHIBIT 12 COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES - March 9, 2015

Attached files

file filename
EX-31.1 - EXHIBIT 31.1 CEO CERTIFICATION - RURAL ELECTRIC COOPERATIVE GRANTOR TRUST KEPCO SERIES 1997exhibit311section302ceocer.htm
EX-32.2 - EXHIBIT 32.2 CFO CERTIFICATION - RURAL ELECTRIC COOPERATIVE GRANTOR TRUST KEPCO SERIES 1997exhibit322section906cfocer.htm
EX-99 - EXHIBIT 99 JP MORGAN CHASE & CO FINANCIAL INFORMATION - RURAL ELECTRIC COOPERATIVE GRANTOR TRUST KEPCO SERIES 1997exhibit99-jpmfivexyearsumm.htm
EX-31.2 - EXHIBIT 31.2 CFO CERTIFICATION - RURAL ELECTRIC COOPERATIVE GRANTOR TRUST KEPCO SERIES 1997exhibit312section302cfocer.htm
EX-32.1 - EXHIBIT 32.1 CEO CERTIFICATION - RURAL ELECTRIC COOPERATIVE GRANTOR TRUST KEPCO SERIES 1997exhibit321section906ceocer.htm
10-K - 10-K KEPCO 12-31-2014 - RURAL ELECTRIC COOPERATIVE GRANTOR TRUST KEPCO SERIES 1997kepco10-k12312014.htm


EXHIBIT 12

RURAL ELECTRIC COOPERATIVE GRANTOR TRUST (KEPCO) SERIES 1997
Computation of Ratio of Earnings to Fixed Charges



 
 
Year Ended December 31,
 
 
 
2014
 
 
2013
 
 
2012
 
 
2011
 
 
2010
 
Earnings:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income
 
$
1,342,612

 
 
$
1,855,558

 
 
$
1,624,327

 
 
$
1,025,713

 
 
$
508,387

 
Add: Fixed charges
 
97,103

 
 
60,883

 
 
86,104

 
 
155,118

 
 
325,119

 
Earnings available for fixed charges
 
$
1,439,715

 
 
$
1,916,441

 
 
$
1,710,431

 
 
$
1,180,831

 
 
$
833,506

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fixed charges:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest expense on all debt
 
$
97,103

 
 
$
60,883

 
 
$
86,104

 
 
$
155,118

 
 
$
325,119

 
Total fixed charges
 
$
97,103

 
 
$
60,883

 
 
$
86,104

 
 
$
155,118

 
 
$
325,119

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ratio of income to fixed charges
 
14.83

 
 
31.48

 
 
19.86

 
 
7.61

 
 
2.56