EXHIBIT 12.1

Frontier Communications Corporation

Statements of the Ratio of Earnings to Fixed Charges

(Dollars in Thousands)

(Unaudited)

	Three Months Ended March 31,						Years Ended December 31,
	2010			2009			2009			2008			2007			2006			2005
Pre-tax income from continuing operations	$	75,528		$	59,008		$	193,109		$	290,770		$	344,528		$	394,800		$	265,193
(Income) or loss from equity investees		(82	)		(274	)		(994	)		(4,667	)		(4,655	)		136			(91	)
Pre-tax income from continuing operations before (income) or loss from equity investees		75,446			58,734			192,115			286,103			339,873			394,936			265,102
Fixed charges		96,328			91,455			388,554			373,516			391,409			343,954			346,531
Distributed income of equity investees		102			605			1,532			3,935			4,064			—			818
Interest capitalized		(315	)		(563	)		(1,714	)		(2,796	)		(2,857	)		(2,081	)		(2,176	)
Preference security dividend requirements of consolidated subsidiaries		—			—			—			(214	)		(246	)		(642	)		(2,008	)
Income attributable to the noncontrolling interest in a partnership		(907	)		(652	)		(2,398	)		(1,614	)		(1,860	)		(4,313	)		(1,981	)
Total earnings	$	170,654		$	149,579		$	578,089		$	658,930		$	730,383		$	731,854		$	606,286
Ratio of earnings to fixed charges		1.77			1.64			1.49			1.76			1.87			2.13			1.75

NOTE: The above calculation was performed in accordance with Regulation S-K 229.503(d) Ratio of earnings to fixed charges.