EXHIBIT 12

Dobson Communications Corporation
Computation of Ratio of Earnings to Fixed Charges
(Unaudited)

	Year ended December 31,
	2006			2005			2004			2003			2002
	($ In thousands)
Earnings:
Income (loss) from continuing operations	$	12,781		$	(121,610	)	$	(52,063	)	$	(50,700	)	$	(111,526	)
Income tax (benefit) expense		(13,960	)		(25,593	)		3,635			845			(52,177	)
Minority interest in income of subsidiaries		9,228			9,755			4,867			6,541			6,521
Loss from investment in joint venture		—			—			—			—			184,381
Pre-tax income (loss) before adjustment from minority interest in income of subsidiaries		8,049			(137,448	)		(43,561	)		(43,314	)		27,199
Minority interest in income of subsidiaries		(9,228	)		(9,755	)		(4,867	)		(6,541	)		(6,521	)
Rental interest factor, which is 1/3 of rental expense		23,575			18,832			14,688			10,508			12,863
Dividends on mandatorily redeemable preferred stock		709			22,552			32,075			30,568			—
Interest expense		232,084			243,002			219,658			138,148			108,331
Earnings		255,189			137,183			217,993			129,369			141,872
Fixed Charges:
Interest expense		232,084			243,002			219,658			138,148			108,331
Dividends on mandatorily redeemable preferred stock		709			22,552			32,075			30,568			—
Rental interest factor, which is 1/3 of rental expense		23,575			18,832			14,688			10,508			12,863
Total fixed charges	$	256,368		$	284,386		$	266,421		$	179,224		$	121,194
Ratio of earnings to fixed charges		n/a			n/a			n/a			n/a			1.2
Deficiency	$	1,179		$	147,203		$	48,428		$	49,855		$	—