EX-12.1 6 a2201469zex-12_1.htm EX-12.1
QuickLinks -- Click here to rapidly navigate through this document


Exhibit 12.1

Oglethorpe Power Corporation
Computation of Ratio of Earnings to Fixed Charges
(Unaudited)

 
  Nine
Months
Ended
September 30,
  Year ended December 31,  
 
  2010   2009   2008   2007   2006   2005  
 
   
  (In thousands, except ratios)
 

Computation of Ratio of Earnings to Fixed Charges:

                                     

Net margin

  $ 35,852   $ 26,390   $ 19,259   $ 19,061   $ 18,201   $ 17,653  

Less: income from equity investees

    (67 )   (1,508 )   (1,369 )   (1,418 )   (1,455 )   (1,385 )
                           
 

Adjusted net margin

    35,785     24,882     17,890     17,643     16,746     16,268  

Interest expense

   
197,089
   
240,743
   
218,042
   
214,256
   
207,363
   
206,445
 

Less: interest capitalized during period

    (28,611 )   (19,345 )   (12,259 )   (6,962 )   (3,437 )   (1,681 )

Amortization of deferred debt expense

    17,765     19,062     15,418     15,727     15,584     15,782  

Interest portion of rental expense

    2,012     2,671     2,078     1,766     1,742     1,750  
                           
 

Earnings

  $ 224,040   $ 268,013   $ 241,169   $ 242,430   $ 237,998   $ 238,564  
                           

Interest expense

   
197,089
   
240,743
   
218,042
   
214,256
   
207,363
   
206,445
 

Amortization of deferred debt expense

    17,765     19,062     15,418     15,727     15,584     15,782  

Interest portion of rental expense

    2,012     2,671     2,078     1,766     1,742     1,750  
                           
 

Fixed Charges

  $ 216,866   $ 262,476   $ 235,538   $ 231,749   $ 224,689   $ 223,977  
                           

Ratio of Earnings to Fixed Charges

   
1.03
   
1.02
   
1.02
   
1.05
   
1.06
   
1.07
 
                           



QuickLinks