Far East Energy (FEEC) S-3 Shelf registration

Exhibit 12.1

FAR EAST ENERGY CORPORATION

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

	Year Ended December 31,
	2005			2004			2003			2002
Pre-tax income(loss) from continuing operations	$	(8,292,000	)	$	(8,004,000	)	$	(7,217,000	)	$	(2,130,000	)
Add: Total fixed charges		65,000			42,000			192,000			21,000
Total earnings available for fixed charges		(8,227,000	)		(7,962,000	)		(7,025,000	)		(2,109,000	)
Fixed charges:
Interest and debt expense		—			9,000			168,000			—
Assumed interest component of rental expense		65,000			33,000			24,000			21,000
Total fixed charges	$	65,000		$	42,000		$	192,000		$	21,000
Ratio of earning to fixed charges		—	(1)		—	(1)		—	(1)		—	(1)

(1) Earnings were inadequate to cover fixed costs by $8,292,000 in 2005, $8,004,000 in 2004, $7,217,000 in 2003 and $2,130,000 in 2002.