EXHIBIT 12.1

Eagle Family Foods Holdings, Inc.

Ratio of Earnings to Fixed Charges

(Dollars in thousands)



|                                                             |  |                                       |         |   |                                       |   |        |                                         |  |   |                                        |   |                                        |   |             |  |   |           
|------------------------------------------------------------ |  | ------------------------------------- | ------- | - | ------------------------------------- | - | ------ | --------------------------------------- |  | - | -------------------------------------- | - | -------------------------------------- | - | ----------- |  | - | ----------
|                                                             |  | Fifty-TwoWeek PeriodEndedJuly 1, 2006 |         |   | Fifty-TwoWeek PeriodEndedJuly 2, 2005 |   |        | Fifty-ThreeWeek PeriodEndedJuly 3, 2004 |  |   | Fifty-TwoWeek PeriodEndedJune 28, 2003 |   | Fifty-TwoWeek PeriodEndedJune 29, 2002
|Adjusted Earnings                                            |  |                                       |         |   |                                       |   |        |                                         |  |   |                                        |   |                                        |   |             |  |   |           
|Income (loss) before income taxes from continuing operations |  | $                                     | (11,262 | ) |                                       | $ | (8,569 | )                                       |  | $ | (1,930                                 | ) |                                        | $ | 1,796       |  | $ | 1,761     
|Portion of rent representative of interest                   |  |                                       | 237     |   |                                       |   | 114    |                                         |  |   | 107                                    |   |                                        |   | 125         |  |   | 409       
|Interest on indebtedness                                     |  |                                       | 23,683  |   |                                       |   | 19,602 |                                         |  |   | 16,173                                 |   |                                        |   | 15,004      |  |   | 19,863    
|                                                             |  |                                       |         |   |                                       |   |        |                                         |  |   |                                        |   |                                        |   |             |  |   |           
|Total earnings as adjusted                                   |  |                                       | 12,658  |   |                                       |   | 11,147 |                                         |  |   | 14,350                                 |   |                                        |   | 16,925      |  |   | 22,033    
|                                                             |  |                                       |         |   |                                       |   |        |                                         |  |   |                                        |   |                                        |   |             |  |   |           
|Fixed Charges                                                |  |                                       |         |   |                                       |   |        |                                         |  |   |                                        |   |                                        |   |             |  |   |           
|Portion of rent representative of interest                   |  |                                       | 237     |   |                                       |   | 114    |                                         |  |   | 107                                    |   |                                        |   | 125         |  |   | 409       
|Interest on indebtedness                                     |  |                                       | 23,824  |   |                                       |   | 19,868 |                                         |  |   | 16,173                                 |   |                                        |   | 15,004      |  |   | 19,863    
|                                                             |  |                                       |         |   |                                       |   |        |                                         |  |   |                                        |   |                                        |   |             |  |   |           
|Total fixed charges                                          |  |                                       | 24,061  |   |                                       |   | 19,982 |                                         |  |   | 16,280                                 |   |                                        |   | 15,129      |  |   | 20,272    
|                                                             |  |                                       |         |   |                                       |   |        |                                         |  |   |                                        |   |                                        |   |             |  |   |           
|Surplus (deficiency) of earnings                             |  | $                                     | (11,403 | ) |                                       | $ | (8,835 | )                                       |  | $ | (1,930                                 | ) |                                        | $ | 1,796       |  | $ | 1,761     
|                                                             |  |                                       |         |   |                                       |   |        |                                         |  |   |                                        |   |                                        |   |             |  |   |           
|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 periods ended July 1, 2006, and July 2, 2005, and the fifty-three week period ended July 3, 2004, 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 $11.4, $8.8 million, and $1.9 million, respectively.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------