EX-12.1 5 a2131590zex-12_1.htm EX-12.1
QuickLinks -- Click here to rapidly navigate through this document


Exhibit 12.1

Young Broadcasting Inc.
Ratio Calculation

 
  Actual
12/31/1999

  Actual
12/31/2000

  Actual
12/31/2001

  Actual
12/31/2002

  Actual
12/31/2003

 
Fixed Charges                      

Interest Expense and Bond Premium Amortization

 

62,980,836

 

95,842,753

 

112,753,609

 

93,546,904

 

66,033,863

 
Plus: Amortization of Debt Issuance Costs   4,612,634   4,604,438   4,830,807   2,028,518   2,050,736  

Plus: Interest Portion of Rent Expense

 

643,200

 

876,600

 

724,175

 

720,000

 

720,000

 
   
 
 
 
 
 
  Total Fixed Charges   68,236,670   101,323,791   118,308,591   96,295,422   68,804,599  
   
 
 
 
 
 

Earnings (Loss)

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) from Operations

 

(43,112,944

)

(54,729

)

(65,195,516

)

(62,321,134

)

(54,902,846

)
Plus: Fixed Charges   68,236,670   101,323,791   118,308,591   96,295,422   68,804,599  
   
 
 
 
 
 
Less: Capitalized Interest            
   
 
 
 
 
 
    25,603,726   101,749,062   53,590,560   33,974,288   13,901,753  
   
 
 
 
 
 

Earnings (Deficiency) to Fixed Charges

 

0.37

 

0.99

 

0.45

 

0.35

 

0.20

 
   
 
 
 
 
 
    (43,112,944 ) (54,729 ) (65,195,516 ) (62,321,134 ) (54,902,846 )



QuickLinks