Exhibit 12.1

GOODRICH PETROLEUM CORPORATION

RATIO OF EARNINGS TO FIXED CHARGES

(In Thousands, Except Ratios)

	Year ended December 31,
	2005			2004		2003		2002			2001
Earnings:
Income (loss) from continuing operations before income taxes	$	(26,847	)	$	16,071	$	5,742	$	(1,428	)	$	2,947
Plus: fixed charges		2,279			1,110		1,051		985			1,291
Earnings available for fixed charges	$	(24,568	)	$	17,181	$	6,793	$	(443	)	$	4,238
Fixed Charges:
Interest expense	$	2,279		$	1,110	$	1,051	$	985		$	1,291
Total fixed charges	$	2,279		$	1,110	$	1,051	$	985		$	1,291
Ratio of Earnings to Fixed Charges		(a)			15.48		6.46		(b)			3.28

(a) Earnings for the year ended December 31, 2005 were inadequate to cover fixed charges. The coverage deficiency was $26,847 thousand.

(b) Earnings for the year ended December 31, 2002 were inadequate to cover fixed charges. The coverage deficiency was $1,428 thousand.