EX-99.1 6 d56723exv99w1.htm STATEMENT SHOWING COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES exv99w1
 

Exhibit 99.1
ENCORE ENERGY PARTNERS LP
RATIO OF EARNINGS TO FIXED CHARGES
(in thousands, except ratios)
                 
    Three months ended March 31,  
    2008     2007  
Income (loss) before income taxes
  $ 4,175     $ (457 )
Adjustments:
               
Add fixed charges:
               
Interest expense
    1,640       1,102  
Rental expense attributable to interest
    43       43  
 
           
Total fixed charges
    1,683       1,145  
 
           
Adjusted earnings
  $ 5,858     $ 688  
 
           
 
Ratio of earnings to fixed charges (a)
    3.5       0.6  
 
           
 
(a)   For the three months ended March 31, 2007, earnings as defined were inadequate to cover fixed charges as defined by $0.5 million.