Encore Energy Partners 10-Q 2009 Q3 Quarterly report

Exhibit 99.1

ENCORE ENERGY PARTNERS LP

RATIO OF EARNINGS (LOSS) TO FIXED CHARGES
($ in thousands)

	Three months ended September 30,				Nine months ended September 30,
	2009		2008		2009			2008
Income (loss) before income taxes	$	7,422	$	112,224	$	(26,850	)	$	102,506
Adjustments:
Add fixed charges:
Interest expense		2,984		1,767		7,551			5,316
Rental expense attributable to interest		112		78		337			252
Total fixed charges		3,096		1,845		7,888			5,568
Adjusted earnings (loss)	$	10,518	$	114,069	$	(18,962	)	$	108,074
Ratio of earnings (loss) to fixed charges (a)		3.4		61.8		(2.4	)		19.4

(a) For the nine months ended September 30, 2009, earnings as defined were inadequate to cover fixed charges as defined by $26.9 million.