Exhibit 12.1

GOODRICH PETROLEUM CORPORATION

RATIO OF EARNINGS TO FIXED CHARGES

(In Thousands, Except Ratios)

	Year ended December 31,
	2009			2008		2007			2006		2005
Earnings:
Income (loss) from continuing operations before income taxes	$	(318,322	)	$	176,748	$	(59,476	)	$	13,921	$	(37,554	)
Plus: fixed charges		26,148			22,410		17,878			8,343		2,359
Earnings available for fixed charges	$	(292,174	)	$	199,158	$	(41,598	)	$	22,264	$	(35,195	)
Fixed Charges:
Interest expense	$	26,148		$	22,410	$	17,878		$	8,343	$	2,359
Total fixed charges	$	26,148		$	22,410	$	17,878		$	8,343	$	2,359
Ratio of Earnings to Fixed Charges		(a	)		8.89		(b	)		2.67		(c	)

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

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

(c) Earnings for the year ended December 31, 2005 were inadequate to cover fixed charges. The coverage deficiency was $37.6 million.