Crosstex LIG S-3 Shelf registration

Exhibit 12.1

STATEMENT OF COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES

	Year Ended December 31,															Three Months Ended March 31,
	2001			2002			2003			2004			2005			2006
Pre tax Earnings before minority interest	$	(3,918	)	$	2,002		$	15,226		$	24,155		$	19,857		$	2,348
Add back fixed charges:
Interest Expense		2,253			2,717			3,392			9,339			16,959			10,149
Earnings before fixed charges	$	(1,665	)	$	4,719		$	18,618		$	33,494		$	36,816		$	12,497
Fixed Charges:
Capitalized Interest		—			—			—			—			883			1,470
Interest expense		2,253			2,717			3,392			9,339			16,076			8,679
Total Interest expense	$	2,253		$	2,717		$	3,392		$	9,339		$	16,959		$	10,149
Ratio of earnings to fixed charges		—			1.7	x		5.5	x		3.6	x		2.2	x		1.2	x
Earnings inadequate to cover fixed charges	$	(3,918	)		—			—			—			—			—