Energy XXI (Bermuda) Ltd.

Exhibit 12.1

RATIO OF EARNINGS TO FIXED CHARGES

The following table sets forth our historical consolidated ratio of earnings to fixed charges for the periods shown:

	Year Ending June 30, 2007 (unaudited)		Period from inception (July 25 2005) to June 30, 2006 (unaudited)		Three Months Ending September 30, 2007 (unaudited)		Three Months Ending September 30, 2006 (unaudited)
RATIO OF EARNINGS TO FIXED CHARGES		1.61x		2.09x		1.11x		1.20x

For purposes of computing the ratio of earnings to fixed charges, earnings is defined as pre-tax income plus fixed charges. Fixed charges consist of interest expense and amortization of deferred financing fees.

Calculation of Ratio of Earnings to Fixed Charges, as Defined (in thousands, except ratio of earnings to fixed charges):

	Year Ending June 30, 2007 (unaudited)		Period from inception July 25 2005 to June 30, 2006 (unaudited)		Three Months Ending September 30, 2007 (unaudited)		Three Months Ending September 30, 2006 (unaudited)
Earnings:
Pre-Tax Income		36,795		8,669		2,816		2,964
Fixed Charges		60,330		7,933		26,811		14,859
Total Earnings		97,125		16,602		29,627		17,823
Fixed Charges:
Interest expensed		53,285		7,439		25,691		9,492
Deferred financing fees		7,045		494		1,120		5,367
Total Fixed Charges		60,330		7,933		26,811		14,859
Ratio of Earnings to Fixed Charges		1.61		2.09		1.11		1.20