Exhibit 12.1

VIACOM INC. AND SUBSIDIARIES
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES AND
RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDEND REQUIREMENTS
(Tabular in millions except ratios)

			Six Months Ended June 30, 2006						Twelve Months Ended December 31,
									2005						2004						2003						2002						2001
Earnings before income taxes				$	1,089.5					$	2,318.3					$	2,244.2					$	1,956.2					$	1,671.7					$	1,056.8
Add:
Distributions from affiliated companies					5.9						44.5						16.3						36.0						35.6						54.3
Interest expense, and amortization of debt discount on indebtness					223.8						23.0						24.2						23.2						40.9						39.2
Capitalized interest amortized					—						—						—						—						—						—
1/3 of rental expense					32.0						46.9						32.7						29.6						28.5						23.3
Total Earnings				$	1,351.2					$	2,432.7					$	2,317.4					$	2,045.0					$	1,776.7					$	1,173.6
Fixed charges:
Interest expense, and amortization of debt discount on indebtness				$	223.8					$	23.0					$	24.2					$	23.2					$	40.9					$	39.2
1/3 of rental expense					32.0						46.9						32.7						29.6						28.5						23.3
Total fixed charges				$	255.8					$	69.9					$	56.9					$	52.8					$	69.4					$	62.5
Preferred Stock dividend requirements					—						—						—						—						—						—
Total fixed charges and Preferred Stock dividend requirements				$	255.8					$	69.9					$	56.9					$	52.8					$	69.4					$	62.5
Ratio of earnings to fixed charges			5.3x						34.8x						40.7x						38.7x						25.6x						18.8x
Ratio of earnings to combined fixed charges and Preferred Stock dividend requirements			5.3x						34.8x						40.7x						38.7x						25.6x						18.8x