EXHIBIT 12.1



Eagle Family Foods Holdings, Inc.

Ratio of Earnings to Fixed Charges

(Dollars in thousands)



|                                                             |  |                                          |        |   |                                         |   |                                         |  |                                         |            |  |                                        |        |   |  |   |         |  
|------------------------------------------------------------ |  | ---------------------------------------- | ------ | - | --------------------------------------- | - | --------------------------------------- |  | --------------------------------------- | ---------- |  | -------------------------------------- | ------ | - |  | - | ------- | -
|                                                             |  | Fifty-Three WeekPeriod EndedJuly 3, 2004 |        |   | Fifty-Two WeekPeriod EndedJune 28, 2003 |   | Fifty-Two WeekPeriod EndedJune 29, 2002 |  | Fifty-Two WeekPeriod EndedJune 30, 2001 |            |  | Fifty-Two WeekPeriod EndedJuly 1, 2000 |       
|Adjusted Earnings                                            |  |                                          |        |   |                                         |   |                                         |  |                                         |            |  |                                        |        |   |  |   |         |  
|Income (loss) from continuing operations before income taxes |  | $                                        | (1,930 | ) |                                         | $ | 1,796                                   |  | $                                       | 1,761      |  | $                                      | (8,437 | ) |  | $ | (21,610 | )
|Portion of rent representative of interest                   |  |                                          | 107    |   |                                         |   | 125                                     |  |                                         | 409        |  |                                        | 334    |   |  |   | 272     |  
|Interest on indebtedness                                     |  |                                          | 16,173 |   |                                         |   | 15,004                                  |  |                                         | 19,863     |  |                                        | 32,228 |   |  |   | 30,821  |  
|                                                             |  |                                          |        |   |                                         |   |                                         |  |                                         |            |  |                                        |        |   |  |   |         |  
|Total earnings as adjusted                                   |  |                                          | 14,350 |   |                                         |   | 16,925                                  |  |                                         | 22,033     |  |                                        | 24,125 |   |  |   | 9,483   |  
|                                                             |  |                                          |        |   |                                         |   |                                         |  |                                         |            |  |                                        |        |   |  |   |         |  
|Fixed Charges                                                |  |                                          |        |   |                                         |   |                                         |  |                                         |            |  |                                        |        |   |  |   |         |  
|Portion of rent representative of interest                   |  |                                          | 107    |   |                                         |   | 125                                     |  |                                         | 409        |  |                                        | 334    |   |  |   | 272     |  
|Interest on indebtedness                                     |  |                                          | 16,173 |   |                                         |   | 15,004                                  |  |                                         | 19,863     |  |                                        | 32,228 |   |  |   | 30,821  |  
|                                                             |  |                                          |        |   |                                         |   |                                         |  |                                         |            |  |                                        |        |   |  |   |         |  
|Total fixed charges                                          |  |                                          | 16,280 |   |                                         |   | 15,129                                  |  |                                         | 20,272     |  |                                        | 32.562 |   |  |   | 31,093  |  
|                                                             |  |                                          |        |   |                                         |   |                                         |  |                                         |            |  |                                        |        |   |  |   |         |  
|Surplus (deficiency) of earnings                             |  | $                                        | (1,930 | ) |                                         | $ | 1,796                                   |  | $                                       | 1,761      |  | $                                      | (8,437 | ) |  | $ | (21,610 | )
|                                                             |  |                                          |        |   |                                         |   |                                         |  |                                         |            |  |                                        |        |   |  |   |         |  
|Ratio of earnings to fixed charges(a)                        |  |                                          |       |   |                                         |   | 11.9 to 1.0                             |  |                                         | 8.7 to 1.0 |  |                                        |       |   |  |   |        |  
|                                                             |  |                                          |        |   |                                         |   |                                         |  |                                         |            |  |                                        |        |   |  |   |         |  



|(a) | As earnings for the fifty-two week period ended July 3, 2004, June 30, 2001 and July 1, 2000 were inadequate to cover fixed charges, a ratio of earnings to fixed
charges for the period has not been presented. The deficiencies of earnings to fixed charges were $1.9 million, $8.4 million and $21.6 million, respectively.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------