Exhibit 12.1

GOODRICH PETROLEUM CORPORATION

RATIO OF EARNINGS TO FIXED CHARGES

(In Thousands, Except Ratios)

	Nine Months Ended September 30, 2012			Year ended December 31,
				2011			2010			2009			2008		2007
Earnings:
Income (loss) before income taxes	$	(8,526	)	$	(31,758	)	$	(262,205	)	$	(318,297	)	$	176,246	$	(59,476	)
Plus: fixed charges		39,316			49,351			37,179			26,148			22,410		17,878
Earnings available for fixed charges	$	30,790		$	17,593		$	(225,026	)	$	(292,149	)	$	198,656	$	(41,598	)
Fixed Charges:
Interest expense	$	39,316		$	49,351		$	37,179		$	26,148		$	22,410	$	17,878
Total fixed charges	$	36,316		$	49,351		$	37,179		$	26,148		$	22,410	$	17,878
Ratio of Earnings to Fixed Charges		(a	)		(b	)		(c	)		(d	)		8.86		(e	)

(a) Earnings for the nine months ended September 30, 2012 were inadequate to cover fixed charges. The coverage deficiency was $8.5 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.

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