##### 



Exhibit 12.1


CENTERPLATE, INC.


COMPUTATION OF RATIO OF


EARNINGS TO FIXED CHARGES


|                                                                                              |                                          |                                 |        |        |      |  |        |        |  |  |         |        |  |      |        |        |  |  |        |        | 
|--------------------------------------------------------------------------------------------- | ---------------------------------------- | ------------------------------- | ------ | ------ | ---- |  | ------ | ------ |  |  | ------- | ------ |  | ---- | ------ | ------ |  |  | ------ | ------ | 
|                                                                                              |                                          | 2001                            |        |        | 2002 |  |        | 2003   |  |  | 2004    |        |  | 2005 |       
|                                                                                              |                                          |                                 |        |        |      |  |        |        |  |  |         |        |  |      |       
|                                                                                              |                                          | (In thousands except for ratio) |       
|Income (loss) before income taxes and cumulative effect of
    change in accounting principle |                                          |                                 | (4,032 | )      |      |  | 4,309  |        |  |  | (10,755 | )      |  |      | 1,353  |        |  |  | (8,441 | )     
|Add Fixed Charges:                                                                            |                                          |                                 |        |        |      |  |        |        |  |  |         |        |  |      |        |        |  |  |        |       
|                                                                                              | Interest Expense (excluding capitalized) |                                 |        | 21,998 |      |  |        | 19,311 |  |  |         | 25,856 |  |      |        | 23,195 |  |  |        | 27,800 | 
|                                                                                              | Amortization of loan costs               |                                 |        | 1,431  |      |  |        | 1,431  |  |  |         | 6,907  |  |      |        | 1,815  |  |  |        | 3,474  | 
|                                                                                              | Interest factor in rents                 |                                 |        | 812    |      |  |        | 865    |  |  |         | 788    |  |      |        | 787    |  |  |        | 924    | 
|                                                                                              |                                          |                                 |        |        |      |  |        |        |  |  |         |        |  |      |       
|Total earnings as defined                                                                     |                                          |                                 | 20,209 |        |      |  | 25,916 |        |  |  | 22,796  |        |  |      | 27,150 |        |  |  | 23,757 |       
|                                                                                              |                                          |                                 |        |        |      |  |        |        |  |  |         |        |  |      |       
|Fixed Charges:                                                                                |                                          |                                 |        |        |      |  |        |        |  |  |         |        |  |      |        |        |  |  |        |       
|                                                                                              | Interest Expense                         |                                 |        | 21,998 |      |  |        | 19,311 |  |  |         | 25,856 |  |      |        | 23,195 |  |  |        | 27,800 | 
|                                                                                              | Amortization of loan costs               |                                 |        | 1,431  |      |  |        | 1,431  |  |  |         | 6,907  |  |      |        | 1,815  |  |  |        | 3,474  | 
|                                                                                              | Interest factor in rents                 |                                 |        | 812    |      |  |        | 865    |  |  |         | 788    |  |      |        | 787    |  |  |        | 924    | 
|                                                                                              |                                          |                                 |        |        |      |  |        |        |  |  |         |        |  |      |       
|                                                                                              |                                          |                                 | 24,241 |        |      |  | 21,607 |        |  |  | 33,551  |        |  |      | 25,797 |        |  |  | 32,198 |       
|                                                                                              |                                          |                                 |        |        |      |  |        |        |  |  |         |        |  |      |       
|Ratio of Earnings to Fixed Charges                                                            |                                          |                                 |       |        |      |  | 1.2    | x      |  |  |        |        |  |      | 1.1    | x      |  |  |       |       
|Deficiency in the coverage of fixed charges                                                   |                                          |                                 | (4,032 | )      |      |  |       |        |  |  | (10,755 | )      |  |      |       |        |  |  | (8,441 | )     
|                                                                                              |                                          |                                 |        |        |      |  |        |        |  |  |         |        |  |      |