Exhibit 12.2

GOODRICH PETROLEUM CORPORATION

RATIO OF EARNINGS TO FIXED CHARGES AND PREFERENCE SECURITIES DIVIDENDS

(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		33,816			31,148		23,925			17,295		3,114
Preference securities dividends		(7,668	)		(8,738	)	(6,047	)		(8,952	)	(755	)
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
Preference securities dividends		7,668			8,738		6,047			8,952		755
Total fixed charges	$	33,816		$	31,148		23,925		$	17,295		3,114
Ratio of Earnings to Fixed Charges and Preference Securities Dividends		(a	)		6.39		(b	)		1.29		(c	)

(a) Earnings for the year ended December 31, 2009 were inadequate to cover fixed charges and preference securities dividends. The coverage deficiency was $326.0 million.

(b) Earnings for the year ended December 31, 2007 were inadequate to cover fixed charges and preference securities dividends. The coverage deficiency was $65.5 million.

(c) Earnings for the year ended December 31, 2005 were inadequate to cover fixed charges and preference securities dividends. The coverage deficiency was $38.3 million.