Exhibit 12.2

GOODRICH PETROLEUM CORPORATION

RATIO OF EARNINGS TO FIXED CHARGES AND PREFERENCE SECURITIES DIVIDENDS

(In Thousands, Except Ratios)

	Year ended December 31,
	2008			2007			2006			2005			2004
Earnings:
Income (loss) from continuing operations before income taxes	$	183,296		$	(53,468	)	$	14,419		$	(37,554	)	$	(3,606	)
Plus: fixed charges		25,165			21,173			17,100			3,521			2,084
Preference securities dividends		(9,303	)		(9,303	)		(9,255	)		(1,162	)		(974	)
Earnings available for fixed charges	$	199,158		$	(41,598	)	$	22,264		$	(35,195	)	$	(2,496	)
Fixed Charges:
Interest expense	$	15,862		$	11,870		$	7,845		$	2,359		$	1,110
Preference securities dividends		9,303			9,303			9,255			1,162			974
Total fixed charges	$	25,165		$	21,173		$	17,100		$	3,521		$	2,084
Ratio of Earnings to Fixed Charges and
Preference Securities Dividends		7.91			(a	)		1.30			(b	)		(c	)

(a) Earnings for the year ended December 31, 2007 were inadequate to cover fixed charges and preference securities dividends. The coverage deficiency was $62.8 million.

(b) Earnings for the year ended December 31, 2005 were inadequate to cover fixed charges and preference securities dividends. The coverage deficiency was $38.7 million.

(c) Earnings for the year ended December 31, 2004 were inadequate to cover fixed charges and preference securities dividends. The coverage deficiency was $4.6 million.