Exhibit 12.1

GOODRICH PETROLEUM CORPORATION

RATIO OF EARNINGS TO FIXED CHARGES

(In Thousands, Except Ratios)

	Year ended December 31,
	2012			2011			2010			2009			2008
Earnings:
Income (loss) before income taxes	$	(84,202	)	$	(31,758	)	$	(262,205	)	$	(318,297	)	$	176,246
Plus: fixed charges		52,403			49,351			37,179			26,148			22,410
Earnings available for fixed charges	$	(31,799	)	$	17,593		$	(225,026	)	$	(292,149	)	$	198,656
Fixed Charges:
Interest expense	$	52,403		$	49,351		$	37,179		$	26,148		$	22,410
Total fixed charges	$	52,403		$	49,351		$	37,179		$	26,148		$	22,410
Ratio of Earnings to Fixed Charges		(a	)		(b	)		(c	)		(d	)		8.86

(a) Earnings for the year ended December 31, 2012 were inadequate to cover fixed charges. The coverage deficiency was $84.2 million.

(b) Earnings for the year ended December 31, 2011 were inadequate to cover fixed charges. The coverage deficiency was $31.8 million.

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

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