EXHIBIT 12

KENTUCKY POWER COMPANY
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
Fixed Charges:
Interest on First Mortgage Bonds	$12,712	$9,503	$6,178	$2,206	$-		$-
Interest on Other Long-term Debt	13,525	16,367	18,300	23,429	26,467		26,970
Interest on Short-term Debt	2,552	3,295	2,329	1,751	1,104		982
Miscellaneous Interest Charges	869	2,523	1,059	1,084	1,772		1,946
Estimated Interest Element in Lease Rentals	1,200	1,700	1,200	1,000	600		600
Total Fixed Charges	$30,858	$33,388	$29,066	$29,470	$29,943		$30,498
Earnings:
Net Income Before Cumulative Effect
of Accounting Change	$25,430	$20,763	$21,565	$20,567	$33,464		$34,027
Plus Federal Income Taxes	12,993	17,884	9,553	9,235	9,764		9,790
Plus State Income Taxes	2,784	2,457	489	1,627	(89	)	(839	)
Plus Fixed Charges (as above)	30,858	33,388	29,066	29,470	29,943		30,498
Total Earnings	$72,065	$74,492	$60,673	$60,899	$73,082		$73,476
Ratio of Earnings to Fixed Charges	2.33	2.23	2.08	2.06	2.44		2.40