EX-12 9 a12d.htm
           Exhibit 99(d)
             
Entergy Mississippi, Inc.
Computation of Ratios of Earnings to Fixed Charges and
Ratios of Earnings to Combined Fixed Charges and Preferred Dividends
         
  Twelve Months Ended
  December 31, June 30,
  2002 2003 2004 2005 2006 2007
             
Fixed charges, as defined:            
  Total Interest $45,464 $47,464 $44,637 $43,707 $51,216 $49,041
  Interest applicable to rentals 1,916 1,880 1,162 771 1,427 1,538
             
Total fixed charges, as defined $47,380 $49,344 $45,799 $44,478 52,643 $50,579
             
Preferred dividends, as defined (a) 4,490 5,099 5,067 5,129 4,373 6,411
             
Combined fixed charges and preferred dividends, as defined $51,870 $54,443 $50,866 $49,607 $57,016 $56,990
             
Earnings as defined:            
             
Net Income $52,408 $67,058 $73,497 $62,103 $52,285 $53,981
Add:            
  Provision for income taxes:            
  Total income taxes 17,846 34,431 37,040 33,952 28,567 28,802
  Fixed charges as above 47,380 49,344 45,799 44,478 52,643 50,579
             
Total earnings, as defined $117,634 $150,833 $156,336 $140,533 $133,495 $133,362
             
Ratio of earnings to fixed charges, as defined 2.48 3.06 3.41 3.16 2.54 2.64
             
Ratio of earnings to combined fixed charges and            
 preferred dividends, as defined 2.27 2.77 3.07 2.83 2.34 2.34
             
             
------------------------            
(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.