Kings Island S-4 Registration of securities issued in business combination transactions

Exhibit 12.1

CEDAR FAIR, L.P.

STATEMENTS OF COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(in thousands, except ratios)

	Fiscal Years Ended December 31,
	Pro Forma 2010			2010			2009			2008			2007			2006
Fixed charges:
Interest expensed	$	181,921		$	150,285		$	124,706		$	129,561		$	145,568		$	88,294
Interest capitalized		1,343			1,343			1,617			1,623			1,467			1,158
Amortization of capitalized debt costs		10,083			5,622			5,887			5,175			5,257			2,761
Interest component of rental expense (1)		2,327			2,327			2,378			2,510			2,561			1,892
Total fixed charges	$	195,674		$	159,577		$	134,588		$	138,869		$	154,853		$	94,105
Earnings:
Net income (loss)	$	(55,528	)	$	(31,567	)	$	35,429		$	5,706		$	(4,491	)	$	87,477
Add:
Income tax expense		(8,891	)		3,245			14,978			(935	)		14,229			39,087
Fixed charges		195,674			159,577			134,588			138,869			154,853			94,105
Amortization of capitalized interest		470			470			470			432			359			290
Less:
Interest capitalized		(1,343	)		(1,343	)		(1,617	)		(1,623	)		(1,467	)		(1,158	)
Total earnings	$	130,382		$	130,382		$	183,848		$	142,449		$	163,483		$	219,801
Ratio of total earnings to total fixed charges (2)		—			—			1.4			1.0			1.1			2.3

(1) Approximately 1/3 of rent expense is deemed representative of the interest factor.

(2) Our earnings were insufficient to cover our fixed charges for 2010 and pro-forma 2010 by approximately $29.2 million and $65.3 million, respectively, due to a non-cash fourth quarter charge for the impairment of long-lived assets.