Exhibit 12.1
Frontier Communications Corporation
Statements of the Ratio of Earnings to Fixed Charges
(Dollars in Thousands)
(Unaudited)
	Years Ended December 31,
	2010			2009			2008			2007			2006
Pre-tax income from continuing operations	$	270,716		$	193,109		$	290,770		$	344,528		$	394,800
(Income) or loss from equity investees		(367	)		(994	)		(4,667	)		(4,655	)		136
Pre-tax income from continuing operations before (income) or
loss from equity investees		270,349			192,115			286,103			339,873			394,936
Fixed charges		541,750			388,554			373,516			391,409			343,954
Distributed income of equity investees		780			1,532			3,935			4,064			-
Interest capitalized		(3,749	)		(1,714	)		(2,796	)		(2,857	)		(2,081	)
Preference security dividend requirements of consolidated subsidiaries		-			-			(214	)		(246	)		(642	)
Income attributable to the noncontrolling interest in a partnership		(3,044	)		(2,398	)		(1,614	)		(1,860	)		(4,313	)
Total earnings	$	806,086		$	578,089		$	658,930		$	730,383		$	731,854
Ratio of earnings to fixed charges		1.49			1.49			1.76			1.87			2.13
NOTE: The above calculation was performed in accordance with Regulation S-K 229.503(d) Ratio of earnings to fixed charges.