EyeCare Centers of America, Inc.

Ratio of Earnings to Fixed Charges

Exhibit 12.1



|                                    |  |            |  |            |  |            |  |            |  |            |  |            |  |            |  |            |  |            |  |           
|----------------------------------- |  | ---------- |  | ---------- |  | ---------- |  | ---------- |  | ---------- |  | ---------- |  | ---------- |  | ---------- |  | ---------- |  | ----------
|                                    |  | 1/1/05     |  | 12/31/05   |  | 12/30/06   |  | 12/29/07   |  | 1/3/09    
|Fixed Charges:                      |  |            |  |            |  |            |  |            |  |            |  |            |  |            |  |            |  |            |  |           
|Interest expense, note discount     |  |            |  | 17,633,067 |  |            |  | 26,755,507 |  |            |  | 29,310,735 |  |            |  | 26,461,145 |  |            |  | 22,688,990
|Interest capitalized                |  |            |  |            |  |            |  |            |  |            |  |            |  |            |  | 270,336    |  |            |  | 176,889   
|Amortization of debt issuance costs |  |            |  | 2,583,038  |  |            |  | 2,213,418  |  |            |  | 2,288,201  |  |            |  | 122,554    |  |            |  | 98,777    
|Rental:                             |  |            |  |            |  |            |  |            |  |            |  |            |  |            |  |            |  |            |  |           
|Store rent expense                  |  | 31,806,193 |  |            |  | 32,565,580 |  |            |  | 34,543,050 |  |            |  | 37,138,803 |  |            |  | 40,179,133 |  |           
|O/H rent expense                    |  | 1,087,139  |  |            |  | 873,553    |  |            |  | 920,705    |  |            |  | 958,120    |  |            |  | 1,017,462  |  |           
|                                    |  |            |  |            |  |            |  |            |  |            |  |            |  |            |  |            |  |            |  |           
|                                    |  | 32,893,332 |  |            |  | 33,439,133 |  |            |  | 35,463,755 |  |            |  | 38,096,923 |  |            |  | 41,196,596 |  |           
|Interest portion of rent expense    |  |            |  | 8,881,200  |  |            |  | 9,028,566  |  |            |  | 9,575,214  |  |            |  | 10,286,169 |  |            |  | 11,123,081
|                                    |  |            |  |            |  |            |  |            |  |            |  |            |  |            |  |            |  |            |  |           
|Total Fixed Charges                 |  |            |  | 29,097,305 |  |            |  | 37,997,491 |  |            |  | 41,174,150 |  |            |  | 37,140,204 |  |            |  | 34,087,737
|                                    |  |            |  |            |  |            |  |            |  |           
|Earnings:                           |  |            |  |            |  |            |  |            |  |            |  |            |  |            |  |            |  |            |  |           
|Pretax income                       |  |            |  | 22,148,987 |  |            |  | 1,437,472  |  |            |  | 22,653,109 |  |            |  | 41,640,296 |  |            |  | 55,077,877
|Fixed Charges                       |  |            |  | 29,097,305 |  |            |  | 37,997,491 |  |            |  | 41,174,150 |  |            |  | 37,140,204 |  |            |  | 34,087,737
|                                    |  |            |  |            |  |            |  |            |  |            |  |            |  |            |  |            |  |            |  |           
|Total Earnings                      |  |            |  | 51,246,292 |  |            |  | 39,434,963 |  |            |  | 63,827,259 |  |            |  | 78,780,500 |  |            |  | 89,165,614
|                                    |  |            |  |            |  |            |  |            |  |           
|Ratio of earnings to fixed charges  |  |            |  | 1.76       |  |            |  | 1.04       |  |            |  | 1.55       |  |            |  | 2.12       |  |            |  | 2.62