Exhibit 12.1

GOODRICH PETROLEUM CORPORATION

RATIO OF EARNINGS TO FIXED CHARGES

(In Thousands, Except Ratios)

	Year ended December 31,
	2007			2006		2005			2004			2003
Earnings:
Income (loss) from continuing operations before income taxes	$	(53,468	)	$	14,419	$	(37,554	)	$	(3,606	)	$	(7,768	)
Plus: fixed charges		11,870			7,845		2,359			1,110			1,051
Earnings available for fixed charges	$	(41,598	)	$	22,264	$	(35,195	)	$	(2,496	)	$	(6,717	)
Fixed Charges:
Interest expense	$	11,870		$	7,845	$	2,359		$	1,110		$	1,051
Total fixed charges	$	11,870		$	7,845	$	2,359		$	1,110		$	1,051
Ratio of Earnings to Fixed Charges		(a	)		2.84		(b	)		(c	)		(d	)

(a) Earnings for the year ended December 31, 2007 were inadequate to cover fixed charges. The coverage deficiency was $53,468 thousand.

(b) Earnings for the year ended December 31, 2005 were inadequate to cover fixed charges. The coverage deficiency was $37,554 thousand.

(c) Earnings for the year ended December 31, 2004 were inadequate to cover fixed charges. The coverage deficiency was $3,606 thousand.

(d) Earnings for the year ended December 31, 2003 were inadequate to cover fixed charges. The coverage deficiency was $7,768 thousand.