Exhibit 12.1



TRICO MARINE SERVICES, INC.

(DEBTORS-IN-POSSESSION)

Computation of Ratios of Earnings to Fixed Charges

(Dollars in thousands, except ratios)



|                                                                                                              |  |         |         |   |         |   |         |         |  |   |         |   |  |         |          |   |  |   |         |  
|------------------------------------------------------------------------------------------------------------- |  | ------- | ------- | - | ------- | - | ------- | ------- |  | - | ------- | - |  | ------- | -------- | - |  | - | ------- | -
|                                                                                                              |  | 2000(1) |         |   | 2001(2) |   |         | 2002(3) |  |   | 2003(4) |   |  | 2004(5) |         
|Net loss                                                                                                      |  | $       | (12,722 | ) |         | $ | (6,923  | )       |  | $ | (67,978 | ) |  | $       | (164,398 | ) |  | $ | (95,952 | )
|Amortization of capitalized interest                                                                          |  |         | 216     |   |         |   | 215     |         |  |   | 242     |   |  |         | 262      |   |  |   | 202     |  
|Income tax expense (benefit)                                                                                  |  |         | (4,946  | ) |         |   | (3,317  | )       |  |   | 14,550  |   |  |         | (2,888   | ) |  |   | (3,068  | )
|                                                                                                              |  |         |         |   |         |   |         |         |  |   |         |   |  |         |          |   |  |   |         |  
|Loss from operations before income taxes                                                                      |  | $       | (17,452 | ) |         | $ | (10,025 | )       |  | $ | (53,186 | ) |  | $       | (167,024 | ) |  | $ | (98,818 | )
|                                                                                                              |  |         |         |   |         |   |         |         |  |   |         |   |  |         |          |   |  |   |         |  
|Fixed Charges                                                                                                 |  |         |         |   |         |   |         |         |  |   |         |   |  |         |          |   |  |   |         |  
|Interest on long-term debt expensed                                                                           |  | $       | 29,883  |   |         | $ | 26,232  |         |  | $ | 28,432  |   |  | $       | 30,159   |   |  | $ | 33,405  |  
|Interest on long-term debt capitalized                                                                        |  |         |        |   |         |   | 156     |         |  |   | 737     |   |  |         | 236      |   |  |   |        |  
|Amortization of deferred financing costs                                                                      |  |         | 1,388   |   |         |   | 1,366   |         |  |   | 1,127   |   |  |         | 977      |   |  |   | 7,813   |  
|Estimated portion of rental expense attributable to interest                                                  |  |         | 65      |   |         |   | 69      |         |  |   | 125     |   |  |         | 450      |   |  |   | 526     |  
|                                                                                                              |  |         |         |   |         |   |         |         |  |   |         |   |  |         |          |   |  |   |         |  
|Total Fixed Charges                                                                                           |  | $       | 31,336  |   |         | $ | 27,823  |         |  | $ | 30,421  |   |  | $       | 31,822   |   |  | $ | 41,744  |  
|                                                                                                              |  |         |         |   |         |   |         |         |  |   |         |   |  |         |          |   |  |   |         |  
|Earnings (loss) from continuing operations before income taxes and fixed charges, except capitalized interest |  | $       | 13,884  |   |         | $ | 17,642  |         |  | $ | (23,502 | ) |  | $       | (135,438 | ) |  | $ | (57,074 | )
|                                                                                                              |  |         |         |   |         |   |         |         |  |   |         |   |  |         |          |   |  |   |         |  
|Ratio of earnings to fixed charges                                                                            |  |         |        |   |         |   |        |         |  |   |        |   |  |         |         |   |  |   |        |  
|                                                                                                              |  |         |         |   |         |   |         |         |  |   |         |   |  |         |          |   |  |   |         |  

---

|(1) | Earnings were insufficient to cover fixed charges, and fixed charges exceeded earnings by approximately $17.5 million
|--- | ---------------------------------------------------------------------------------------------------------------------

|(2) | Earnings were insufficient to cover fixed charges, and fixed charges exceeded earnings by approximately $10.2 million
|--- | ---------------------------------------------------------------------------------------------------------------------

|(3) | Earnings were insufficient to cover fixed charges, and fixed charges exceeded earnings by approximately $53.9 million
|--- | ---------------------------------------------------------------------------------------------------------------------

|(4) | Earnings were insufficient to cover fixed charges, and fixed charges exceeded earnings by approximately $167.3 million
|--- | ----------------------------------------------------------------------------------------------------------------------

|(5) | Earnings were insufficient to cover fixed charges, and fixed charges exceeded earnings by approximately $78.7 million
|--- | ---------------------------------------------------------------------------------------------------------------------