EXHIBIT 12

PUBLIC SERVICE COMPANY OF OKLAHOMA
Computation of Ratios of Earnings to Fixed Charges
(in thousands except ratio data)

	Year Ended December 31,										Twelve Months Ended
	1999		2000		2001		2002		2003		6/30/04
Earnings:
Net Income	$61,508		$66,663		$57,759		$41,060		$53,891		$33,661
Plus Federal Income Taxes	15,693		8,571		45,484		(43,956	)	47,581		35,677
Plus State Income Taxes	2,869		1,721		8,928		(7,529	)	6,688		9,350
Plus Provision for Deferred Income Taxes	14,521		25,453		(17,751	)	75,659		(14,641	)	(14,538	)
Plus Deferred Investment Tax Credits	(1,791	)	(1,791	)	(1,791	)	(1,791	)	(1,790	)	(1,790	)
Plus Fixed Charges (as below)	39,586		44,465		46,155		42,377		46,787		41,904
Total Earnings	$132,386		$145,082		$138,784		$105,820		$138,516		$104,264
Fixed Charges:
Interest on Long-term Debt	$26,528		$26,473		$29,305		$28,401		$39,631		$38,332
Interest on Short-term Debt	7,058		10,902		9,513		6,508		2,511		1,927
Distributions on Trust Preferred Securities	6,000		6,000		6,000		6,000		3,000		-
Estimated Interest Element in Lease Rentals	--		1,090		1,337		1,468		1,645		1,645
Total Fixed Charges	$39,586		$44,465		$46,155		$42,377		$46,787		$41,904
Ratio of Earnings to Fixed Charges	3.34		3.26		3.00		2.49		2.96		2.48

* Certain amounts have been reclassified between interest on short-term and long-term debt compared to periods prior to January 1, 2002. This reclassification had no effect on the ratio.

* Certain amounts have been reclassified between Distributions on Trust Preferred Securities and Interest on Long-term Debt due to the implementation of FIN 46R "Consolidation of Variable Interest Entities" effective March 31, 2004, on a prospective basis. This reclassification had no effect on this ratio.