##### 



Exhibit 12.1


CENTERPLATE, INC.


COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES


|                                                                                              |                                          |      |        |        |      |  |        |        |  |  |        |        |  |      |         |        |  |  |        |        | 
|--------------------------------------------------------------------------------------------- | ---------------------------------------- | ---- | ------ | ------ | ---- |  | ------ | ------ |  |  | ------ | ------ |  | ---- | ------- | ------ |  |  | ------ | ------ | 
|                                                                                              |                                          | 2000 |        |        | 2001 |  |        | 2002   |  |  | 2003   |        |  | 2004 |        
|                                                                                              |                                          |      |        |        |      |  |        |        |  |  |        |        |  |      |        
|Income (loss) before income taxes and cumulative effect of
    change in accounting principle |                                          |      | (5,507 | )      |      |  | (4,032 | )      |  |  | 4,309  |        |  |      | (10,755 | )      |  |  | 1,353  |       
|Add Fixed Charges:                                                                            |                                          |      |        |        |      |  |        |        |  |  |        |        |  |      |         |        |  |  |        |       
|                                                                                              | Interest Expense (excluding capitalized) |      |        | 25,066 |      |  |        | 21,998 |  |  |        | 19,311 |  |      |         | 25,856 |  |  |        | 23,195 | 
|                                                                                              | Amortization of loan costs               |      |        | 1,511  |      |  |        | 1,431  |  |  |        | 1,431  |  |      |         | 6,907  |  |  |        | 1,815  | 
|                                                                                              | Interest factor in rents                 |      |        | 878    |      |  |        | 812    |  |  |        | 865    |  |      |         | 788    |  |  |        | 787    | 
|                                                                                              |                                          |      |        |        |      |  |        |        |  |  |        |        |  |      |        
|Total earnings as defined                                                                     |                                          |      | 21,948 |        |      |  | 20,209 |        |  |  | 25,916 |        |  |      | 22,796  |        |  |  | 27,150 |       
|                                                                                              |                                          |      |        |        |      |  |        |        |  |  |        |        |  |      |        
|Fixed Charges:                                                                                |                                          |      |        |        |      |  |        |        |  |  |        |        |  |      |         |        |  |  |        |       
|                                                                                              | Interest Expense                         |      |        | 25,066 |      |  |        | 21,998 |  |  |        | 19,311 |  |      |         | 25,856 |  |  |        | 23,195 | 
|                                                                                              | Amortization of loan costs               |      |        | 1,511  |      |  |        | 1,431  |  |  |        | 1,431  |  |      |         | 6,907  |  |  |        | 1,815  | 
|                                                                                              | Interest factor in rents                 |      |        | 878    |      |  |        | 812    |  |  |        | 865    |  |      |         | 788    |  |  |        | 787    | 
|                                                                                              |                                          |      |        |        |      |  |        |        |  |  |        |        |  |      |        
|                                                                                              |                                          |      | 27,455 |        |      |  | 24,241 |        |  |  | 21,607 |        |  |      | 33,551  |        |  |  | 25,797 |       
|                                                                                              |                                          |      |        |        |      |  |        |        |  |  |        |        |  |      |        
|Ratio of Earnings to Fixed Charges                                                            |                                          |      |       |        |      |  |       |        |  |  | 1.2x   |        |  |      |        |        |  |  | 1.1x   |       
|Deficiency in the coverage of fixed charges                                                   |                                          |      | (5,507 | )      |      |  | (4,032 | )      |  |  |       |        |  |      | (10,755 | )      |  |  | 1,353  |       
|                                                                                              |                                          |      |        |        |      |  |        |        |  |  |        |        |  |      |