Exhibit 12.1

GOODRICH PETROLEUM CORPORATION

RATIO OF EARNINGS TO FIXED CHARGES

(In Thousands, Except Ratios)

	Year ended December 31,
	2010			2009			2008		2007			2006
Earnings:
Income (loss) before income taxes	$	(262,205	)	$	(318,297	)	$	176,748	$	(59,476	)	$	13,921
Plus: fixed charges		37,179			26,148			22,410		17,878			8,343
Earnings available for fixed charges	$	(225,026	)	$	(292,149	)	$	199,158	$	(41,598	)	$	22,264
Fixed Charges:
Interest expense	$	37,179		$	26,148		$	22,410	$	17,878		$	8,343
Total fixed charges	$	37,179		$	26,148		$	22,410	$	17,878		$	8,343
Ratio of Earnings to Fixed Charges		(a	)		(b	)		8.89		(c	)		2.67

(a) Earnings for the year ended December 31, 2010 were inadequate to cover fixed charges. The coverage deficiency was $262.2 million.

(b) Earnings for the year ended December 31, 2009 were inadequate to cover fixed charges. The coverage deficiency was $318.3 million.

(c) Earnings for the year ended December 31, 2007 were inadequate to cover fixed charges. The coverage deficiency was $59.5 million.