Exhibit 12.1
SABRE HOLDINGS CORPORATION
COMPUTATION OF RATIO OF EARNINGS
TO FIXED CHARGES
(in thousands)

|                                   |                                                                                                                  | Nine Months Ended
September 30, 2002   |      
|---------------------------------- | ---------------------------------------------------------------------------------------------------------------- | -------------------------------------- | -----
|Earnings:                          |                                                                                                                  |                                        |      
|                                   | Income before taxes                                                                                              |                                        | $    
|                                   | Minority interests in consolidated subsidiaries                                                                  |                                        |      
|                                   | Income from equity investees                                                                                     |                                        |      
|                                   |                                                                                                                  |                                        |      
|                                   | Income from continuing operations before income taxes, minority
    interests and earnings from equity investees |                                        |      
|                                   | Add: Total fixed charges (per below)                                                                             |                                        |      
|                                   |                                                                                                                  | Distributed income of equity investees |      
|                                   |                                                                                                                  |                                        |      
|                                   |                                                                                                                  | Total earnings                         |      
|                                   |                                                                                                                  |                                        |      
|Fixed charges:                     |                                                                                                                  |                                        |      
|                                   | Interest expensed                                                                                                |                                        | $    
|                                   | Estimate of interest within rental expense (1)                                                                   |                                        |      
|                                   |                                                                                                                  |                                        |      
|                                   |                                                                                                                  | Total fixed charges                    |      
|                                   |                                                                                                                  |                                        |      
|Ratio of earnings to fixed charges |                                                                                                                  |                                        | 14.92
|                                   |                                                                                                                  |                                        |      

---

---