		Year ended December 31⁽¹⁾ (dollar amounts in thousands)

		2005		2006			2007			2008		2009
Earnings
	Income from Continuing Operations		523		(12,467	)		(14,673	)		1,317		7,264
	Fixed Charges		7,106		23,479			42,210			36,808		30,034
	Distributions from Equity Investees		53,134		62,488			110,247			122,604		99,416
	Total Earnings		60,763		73,500			137,784			160,729		136,714
Fixed Charges
	Interest expense		7,106		23,479			42,210			36,808		30,034
	Total Fixed Charges		7,106		23,479			42,210			36,808		30,034
Ratio of Earnings/Fixed Charges			8.55x		3.13x			3.26x			4.37x		4.55x

(1): The acquisition of North Baja in 2009 was accounted for as a transaction between entities under common control similar to a pooling of interests, and the Partnership's historical financial information was recast to include North Baja for all periods presented. The ratios presented reflect the recast historical financial information.