Exhibit 12.1

PVR PARTNERS, L.P.

Statement of Computation of Ratio of Earnings to Fixed Charges Calculation

(in thousands, except ratios)

												Six
												Months Ended
	Year Ended December 31,											June 30,
	2008		2009		2010		2011		2012			2013
Earnings
Pre-tax income (loss) *	$	101,701	$	60,148	$	67,070	$	101,460	$	(73,415	)	$	10,193
Fixed charges		26,850		27,368		39,164		51,222		87,175			58,509
Total earnings	$	128,551	$	87,516	$	106,234	$	152,682	$	13,760		$	68,702
Fixed Charges
Interest expense	$	25,346	$	24,878	$	35,982	$	47,630	$	82,856		$	56,218
Rental interest factor		1,504		2,490		3,182		3,592		4,319			2,291
Total fixed charges	$	26,850	$	27,368	$	39,164	$	51,222	$	87,175		$	58,509
Ratio of earnings to fixed charges		4.8x		3.2x		2.7x		3.0x		0.2x			1.2x

* Includes cash distributions from equity affiliates and excludes equity earnings from affiliates. Also excludes capitalized interest.