<PAGE>

<TABLE>
<CAPTION>
--------------------------------------------------------------------------------------------------------------------------------
                                                        AMERIKING, INC.
                                                       CALCULATION OF EPS
--------------------------------------------------------------------------------------------------------------------------------
                                                                                      Dec. 26, 2000 to         Dec. 28, 1999 to
                                                                                      ----------------         ----------------
                                                                                        Jun. 25, 2001            Jun. 26, 2000
                                                                                      ---------------          ----------------
--------------------------------------------------------------------------------------------------------------------------------
<S>                                                                              <C>                      <C>
INCOME (LOSS) BEFORE EXTRAORDINARY ITEM                                                     (19,589,000)              (2,280,000)
--------------------------------------------------------------------------------------------------------------------------------
Earnings available to stockholders
--------------------------------------------------------------------------------------------------------------------------------
Dividends
--------------------------------------------------------------------------------------------------------------------------------
     Preferred Stock                                                                           (324,000)                (306,000)
--------------------------------------------------------------------------------------------------------------------------------
     Senior Preferred Stock                                                                  (3,332,000)              (2,917,000)
--------------------------------------------------------------------------------------------------------------------------------
Amortization of issuance costs                                                                  (60,000)                 (59,000)
                                                                                            -----------               ----------
--------------------------------------------------------------------------------------------------------------------------------
Income (loss) before extraordinary item available to common stockholders                    (23,305,000)              (5,562,000)
--------------------------------------------------------------------------------------------------------------------------------
Extraordinary item - loss from early extinguishment of debt (net of taxes)                            -                        -
                                                                                            -----------               ----------
--------------------------------------------------------------------------------------------------------------------------------
Income (loss) available to common stockholders                                              (23,305,000)              (5,562,000)
--------------------------------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------------------------------------------------
Weighted average number of common shares                                                        902,992                  902,992
--------------------------------------------------------------------------------------------------------------------------------
Dilutive effect of options and warrants                                                               -                        -
                                                                                            -----------               ----------
--------------------------------------------------------------------------------------------------------------------------------
Weighted average number of common shares outstanding - basic                                    902,992                  902,992
--------------------------------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------------------------------------------------
Net income (loss) per common share before extraordinary item - basic                             (25.81)                   (6.16)
--------------------------------------------------------------------------------------------------------------------------------
Extraordinary item - basic                                                                            -                        -
                                                                                            -----------               ----------
--------------------------------------------------------------------------------------------------------------------------------
Net income (loss) per common share - basic                                                       (25.81)                   (6.16)
--------------------------------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------------------------------------------------
Net income (loss) per common share before extraordinary item - diluted                           (25.81)                   (6.16)
--------------------------------------------------------------------------------------------------------------------------------
Extraordinary item - diluted                                                                          -                        -
                                                                                            -----------               ----------
--------------------------------------------------------------------------------------------------------------------------------
Net income (loss) per common share - diluted                                                     (25.81)                   (6.16)
--------------------------------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------------------------------------------------
Weighted average number of common shares basic:
--------------------------------------------------------------------------------------------------------------------------------
     Original shares                                                                            863,290                  863,290
--------------------------------------------------------------------------------------------------------------------------------
     Option shares                                                                                9,702                    9,702
--------------------------------------------------------------------------------------------------------------------------------
     Warrant shares                                                                                   -                        -
--------------------------------------------------------------------------------------------------------------------------------
     Common stock units                                                                          30,000                   30,000
                                                                                            -----------               ----------
--------------------------------------------------------------------------------------------------------------------------------
     Total                                                                                      902,992                  902,992
--------------------------------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------------------------------------------------
Weighted average number of common shares - diluted
--------------------------------------------------------------------------------------------------------------------------------
     Original shares                                                                            863,290                  863,290
--------------------------------------------------------------------------------------------------------------------------------
     Option shares                                                                                9,702                    9,702
--------------------------------------------------------------------------------------------------------------------------------
     Warrant shares                                                                                   -                        -
--------------------------------------------------------------------------------------------------------------------------------
     Common stock units                                                                          30,000                   30,000
                                                                                            -----------               ----------
--------------------------------------------------------------------------------------------------------------------------------
     Total                                                                                      902,992                  902,992
--------------------------------------------------------------------------------------------------------------------------------

</TABLE>