Exhibit 12.1

FTI Consulting, Inc.

Statement Regarding Computation of Ratios of Earnings to Fixed Charges

(dollars in thousands)

(unaudited)

															Pro Forma
	Year Ended December 31,										Nine Months Ended September 30,				Year Ended December 31,		Nine Months Ended September 30,
	2000		2001		2002		2003		2004		2004		2005		2004		2005
Income from continuing operations before income tax	$	7,920	$	21,567	$	58,612	$	109,629	$	74,055	$	60,378	$	65,633	$	56,753	$	54,949
Add: Fixed charges		11,783		5,706		7,172		7,471		10,149		7,543		12,849		27,451		25,220
Income from continuing operations before income tax and fixed charges	$	19,703	$	27,273	$	65,784	$	117,100	$	84,204	$	67,921	$	78,482	$	84,204	$	80,169
Fixed charges:
Interest expense on indebtedness, including amortization of debt financing costs	$	11,024	$	4,518	$	4,872	$	4,621	$	6,399	$	4,753	$	9,080	$	23,701	$	21,451
Portion of rent expense representative of interest		759		1,188		2,300		2,850		3,750		2,790		3,769		3,750		3,769
Total fixed charges	$	11,783	$	5,706	$	7,172	$	7,471	$	10,149	$	7,543	$	12,849	$	27,451	$	25,220
Ratio of earnings to fixed charges		1.7		4.8		9.2		15.7		8.3		9.0		6.1		3.1		3.2