Exhibit 12.2

GOODRICH PETROLEUM CORPORATION

RATIO OF EARNINGS TO FIXED CHARGES AND PREFERENCE SECURITIES DIVIDENDS

(In Thousands, Except Ratios)

	Year ended December 31,
	2010			2009			2008			2007			2006
Earnings:
Income (loss) before income taxes	$	(262,205	)	$	(318,297	)	$	176,748			(59,476	)	$	13,921
Plus: fixed charges		43,226			33,816			31,148			23,925			17,295
Preference securities dividends		(6,047	)		(7,668	)		(8,738	)		(6,047	)		(8,952	)
Earnings available for fixed charges	$	(225,026	)	$	(292,149	)	$	199,158			(41,598	)	$	22,264
Fixed Charges:
Interest expense	$	37,179		$	26,148		$	22,410			17,878		$	8,343
Preference securities dividends		6,047			7,668			8,738			6,047			8,952
Total fixed charges	$	43,226		$	33,816		$	31,148			23,925		$	17,295
Ratio of Earnings to Fixed Charges and Preference Securities Dividends		(a	)		(b	)		6.39			(c	)		1.29

(a) Earnings for the year ended December 31, 2010 were inadequate to cover fixed charges and preference securities dividends. The coverage deficiency was $268.3 million.

(b) 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.

(c) 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.