Exhibit 12.1
Frontier Communications Corporation
Statements of the Ratio of Earnings to Fixed Charges
(Dollars in Thousands)
(Unaudited)
	Years Ended December 31,
	2011			2010			2009			2008			2007
Pre-tax income from continuing operations	$	245,951		$	270,716		$	193,109		$	290,770		$	344,528
(Income) or loss from equity investees		864			(367	)		(994	)		(4,667	)		(4,655	)
Pre-tax income from continuing operations before (income) or
loss from equity investees		246,815			270,349			192,115			286,103			339,873
Fixed charges		697,006			541,750			388,554			373,516			391,409
Distributed income of equity investees		-			780			1,532			3,935			4,064
Interest capitalized		(8,414	)		(3,749	)		(1,714	)		(2,796	)		(2,857	)
Preference security dividend requirements of consolidated subsidiaries		-			-			-			(214	)		(246	)
Income attributable to the noncontrolling interest in a partnership		(7,994	)		(3,044	)		(2,398	)		(1,614	)		(1,860	)
Total earnings	$	927,413		$	806,086		$	578,089		$	658,930		$	730,383
Ratio of earnings to fixed charges		1.33			1.49			1.49			1.76			1.87
NOTE: The above calculation was performed in accordance with Regulation S-K 229.503(d) Ratio of earnings to fixed charges.