Cadiz (CDZI) S-3/A Shelf registration (amended)

EXHIBIT 12.1

CADIZ INC.

COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES

AND COMBINED FIXED CHARGES AND PREFERRED DIVIDENDS

				Year Ended December 31,
(In thousands)	Six months ended June 30, 2013			2012			2011			2010			2009			2008
Earnings:
Pre-tax loss from continuing operations		(11,896	)		(19,885	)		(16,830	)		(15,893	)		(14,395	)		(15,903	)
Fixed charges (see detail below)		(4,026	)		(6,817	)		(5,704	)		(4,734	)		(4,314	)		(4,302	)
Pre-tax loss from continuing operations plus fixed charges		(15,922	)		(26,702	)		(22,534	)		(20,627	)		(18,709	)		(20,205	)
Fixed charges:
Interest expense, net		(4,026	)		(6,817	)		(5,704	)		(4,734	)		(4,314	)		(4,302	)
Interest portion of rent		-			-			-			-			-			-
Total fixed charges		(4,026	)		(6,817	)		(5,704	)		(4,734	)		(4,314	)		(4,302	)
Excess of Fixed Charges over Pre-tax loss from continuing operations		11,896			19,885			16,830			15,893			14,395			15,903
Excess of Combined Fixed Charges and Preferred Stock Dividend Requirements over Pre-tax loss from continuing operations		11,896			19,885			16,830			15,893			14,395			15,903

For the purpose of calculating both the ratios of earnings to fixed charges and earnings to combined fixed charges and preferred stock dividend requirements, earnings represent net income from continuing operations before the cumulative effect of change in accounting principles, less undistributed equity earnings, plus applicable income taxes plus fixed charges.  Fixed charges, excluding interest on deposits, include interest expense (other than on deposits) and the proportion deemed representative of the interest factor of rent expense.  Fixed charges, including interest on deposits, include all interest expense and the proportion deemed representative of the interest factor of rent expense.  There were no preferred stock dividend requirements during these periods.