Exhibit 12.1

GOODRICH PETROLEUM CORPORATION
RATIO OF EARNINGS TO FIXED CHARGES
(In Thousands, Except Ratios)

	Year ended December 31,
	2006		2005			2004			2003			2002
Earnings:
Income (loss) from continuing operations before income taxes	$	14,419	$	(37,554	)	$	(3,606	)	$	(7,768	)	$	(6,771	)
Plus: fixed charges		7,845		2,359			1,110			1,051			985
Earnings available for fixed charges	$	22,264	$	(35,195	)	$	(2,496	)	$	(6,717	)	$	(5,786	)
Fixed Charges:
Interest expense	$	7,845	$	2,359		$	1,110		$	1,051		$	985
Total fixed charges	$	7,845	$	2,359		$	1,110		$	1,051		$	985
Ratio of Earnings to Fixed Charges		2.84		(a	)		(b	)		(c	)		(d	)

(a)	Earnings for the year ended December 31, 2005 were inadequate to cover fixed charges. The coverage deficiency was $37,554 thousand.
(b)	Earnings for the year ended December 31, 2004 were inadequate to cover fixed charges. The coverage deficiency was $3,606 thousand.
(c)	Earnings for the year ended December 31, 2003 were inadequate to cover fixed charges. The coverage deficiency was $7,768 thousand.
(d)	Earnings for the year ended December 31, 2002 were inadequate to cover fixed charges. The coverage deficiency was $6,771 thousand.