EXHIBIT 12.1



Eagle Family Foods Holdings, Inc.

Ratio of Earnings to Fixed Charges

(Dollars in thousands)



|                                                             |  |                                        |        |   |                                           |   |        |                                          |  |                                         |             |                                         |   |            |  |   |        |  
|------------------------------------------------------------ |  | -------------------------------------- | ------ | - | ----------------------------------------- | - | ------ | ---------------------------------------- |  | --------------------------------------- | ----------- | --------------------------------------- | - | ---------- |  | - | ------ | -
|                                                             |  | Fifty-Two WeekPeriod EndedJuly 2, 2005 |        |   | Fifty-Three Week Period EndedJuly 3, 2004 |   |        | Fifty-Two Week Period EndedJune 28, 2003 |  | Fifty-Two WeekPeriod EndedJune 29, 2002 |             | Fifty-Two WeekPeriod EndedJune 30, 2001 |  
|Adjusted Earnings                                            |  |                                        |        |   |                                           |   |        |                                          |  |                                         |             |                                         |   |            |  |   |        |  
|Income (loss) before income taxes from continuing operations |  | $                                      | (8,569 | ) |                                           | $ | (1,930 | )                                        |  | $                                       | 1,796       |                                         | $ | 1,761      |  | $ | (8,437 | )
|Portion of rent representative of interest                   |  |                                        | 114    |   |                                           |   | 107    |                                          |  |                                         | 125         |                                         |   | 409        |  |   | 334    |  
|Interest on indebtedness                                     |  |                                        | 19,602 |   |                                           |   | 16,173 |                                          |  |                                         | 15,004      |                                         |   | 19,863     |  |   | 32,228 |  
|                                                             |  |                                        |        |   |                                           |   |        |                                          |  |                                         |             |                                         |   |            |  |   |        |  
|Total earnings as adjusted                                   |  |                                        | 11,147 |   |                                           |   | 14,350 |                                          |  |                                         | 16,925      |                                         |   | 22,033     |  |   | 24,125 |  
|                                                             |  |                                        |        |   |                                           |   |        |                                          |  |                                         |             |                                         |   |            |  |   |        |  
|Fixed Charges                                                |  |                                        |        |   |                                           |   |        |                                          |  |                                         |             |                                         |   |            |  |   |        |  
|Portion of rent representative of interest                   |  |                                        | 114    |   |                                           |   | 107    |                                          |  |                                         | 125         |                                         |   | 409        |  |   | 334    |  
|Interest on indebtedness                                     |  |                                        | 19,868 |   |                                           |   | 16,173 |                                          |  |                                         | 15,004      |                                         |   | 19,863     |  |   | 32,228 |  
|                                                             |  |                                        |        |   |                                           |   |        |                                          |  |                                         |             |                                         |   |            |  |   |        |  
|Total fixed charges                                          |  |                                        | 19,982 |   |                                           |   | 16,280 |                                          |  |                                         | 15,129      |                                         |   | 20,272     |  |   | 32.562 |  
|                                                             |  |                                        |        |   |                                           |   |        |                                          |  |                                         |             |                                         |   |            |  |   |        |  
|Surplus (deficiency) of earnings                             |  | $                                      | (8,835 | ) |                                           | $ | (1,930 | )                                        |  | $                                       | 1,796       |                                         | $ | 1,761      |  | $ | (8,437 | )
|                                                             |  |                                        |        |   |                                           |   |        |                                          |  |                                         |             |                                         |   |            |  |   |        |  
|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 2, 2005, the fifty-three week period ended July 3, 2004, and the fifty-two week period ended June 30, 2001 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 $8.8 million, $1.9 million, and $8.4 million, respectively.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



67