PVR Partners, L. P. (PVR) 10-Q 2006 Q3 Quarterly report

Exhibit 12.1

Penn Virginia Resource Partners, L.P.

Statement of Computation of Ratio of Earnings to Fixed Charges Calculation

(in thousands, except ratios)

	January 1, 2001 through October 30, 2001			October 30, 2001 through December 31, 2001			Years Ended December 31,												Nine Months Ended September 30, 2006
							2002			2003			2004			2005
Earnings
Pre-tax income *	$	19,113		$	3,677		$	24,686		$	22,690		$	34,315		$	51,161		$	54,167
Fixed charges		7,027			274			1,786			5,048			7,328			14,351			14,539
Total earnings	$	26,140		$	3,951		$	26,472		$	27,738		$	41,643		$	65,512		$	68,706
Fixed Charges
Interest expense **	$	—		$	269		$	1,758		$	4,986		$	7,267		$	14,053		$	14,094
Interest expense - affiliate		7,003			—			—			—			—			—
Rental interest factor		24			5			28			62			61			298			445
Total fixed charges	$	7,027		$	274		$	1,786		$	5,048		$	7,328		$	14,351		$	14,539
Ratio of earnings to fixed charges		3.7	x		14.4	x		14.8	x		5.5	x		5.7	x		4.6	x		4.7	x

* Excludes equity earnings from investees and includes capitalized interest.

** Includes capitalized interest.