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)		Six Months Ending December 31, 2007 (unaudited)		Six Months Ending December 31, 2006 (unaudited)
RATIO OF EARNINGS TO FIXED CHARGES		1.61x		2.09x		1.24x		1.75x

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)		Six Months Ending December 31, 2007 (unaudited)		Six Months Ending December 31, 2006 (unaudited)
Earnings:
Pre-Tax Income		36,795		8,669		12,857		20,329
Fixed Charges		60,330		7,933		53,630		27,007
Total Earnings		97,125		16,602		66,487		47,336
Fixed Charges:
Interest expensed		53,285		7,439		51,056		21,334
Deferred financing fees		7,045		494		2,574		5,673
Total Fixed Charges		60,330		7,933		53,630		27,007
Ratio of Earnings to Fixed Charges		1.61		2.09		1.24		1.75