<PAGE>

<TABLE>
<CAPTION>
----------------------------------------------------------------------------------------------------------------------------------
                                                          AMERIKING, INC.
----------------------------------------------------------------------------------------------------------------------------------
                                         CALCULATION OF RATIO OF EARNINGS TO FIXED CHARGES
----------------------------------------------------------------------------------------------------------------------------------

----------------------------------------------------------------------------------------------------------------------------------
                                                                       Dec. 26, 2000 to                  Dec. 28, 1999 to
----------------------------------------------------------------------------------------------------------------------------------
                                                                         Mar. 26, 2001                     Mar. 27, 2000
----------------------------------------------------------------------------------------------------------------------------------
<S>                                                           <C>                <C>              <C>                <C>
                                                               W/O PIK            With PIK           W/O PIK            With PIK
-----------------------------------------------------------
                                                              Dividends           Dividends         Dividends           Dividends
----------------------------------------------------------------------------------------------------------------------------------
EARNINGS
----------------------------------------------------------------------------------------------------------------------------------
Income (loss) before income taxes benefit                     (8,338,000)         (8,338,000)       (3,333,000)         (3,333,000)
----------------------------------------------------------------------------------------------------------------------------------
Interest expense                                               5,787,000           5,787,000         5,499,000           5,499,000
----------------------------------------------------------------------------------------------------------------------------------
Amortization of deffered financing costs                         218,000             218,000           215,000             215,000
----------------------------------------------------------------------------------------------------------------------------------
Portion of rents representative of interest                    2,635,000           2,635,000         2,371,000           2,371,000
----------------------------------------------------------------------------------------------------------------------------------
Preferred stock PIK dividends                                          -             161,000                 -             152,000
                                                              ----------           ---------         ---------           ---------
----------------------------------------------------------------------------------------------------------------------------------

----------------------------------------------------------------------------------------------------------------------------------
Total earnings                                                   302,000             463,000         4,752,000           4,904,000
                                                              ----------         -----------        ----------          ----------
----------------------------------------------------------------------------------------------------------------------------------

----------------------------------------------------------------------------------------------------------------------------------
FIXED CHARGES
----------------------------------------------------------------------------------------------------------------------------------
Interest expense                                               5,787,000           5,787,000         5,499,000           5,499,000
----------------------------------------------------------------------------------------------------------------------------------
Amortization of deffered financing costs                         218,000             218,000           215,000             215,000
----------------------------------------------------------------------------------------------------------------------------------
Portion of rents representative of interest                    2,635,000           2,635,000         2,371,000           2,371,000
----------------------------------------------------------------------------------------------------------------------------------
Preferred stock PIK dividends                                          -             161,000                 -             152,000
----------------------------------------------------------------------------------------------------------------------------------

----------------------------------------------------------------------------------------------------------------------------------
Total Fixed Charges                                            8,640,000           8,801,000         8,085,000           8,237,000
                                                              ----------         -----------        ----------          ----------
----------------------------------------------------------------------------------------------------------------------------------

----------------------------------------------------------------------------------------------------------------------------------
RATIO OF EARNINGS TO FIXED CHARGES                                  0.03                0.05              0.59                0.60
                                                              ----------         -----------        ----------          ----------
----------------------------------------------------------------------------------------------------------------------------------

----------------------------------------------------------------------------------------------------------------------------------
INSUFFICIENT EARNINGS TO COVER FIXED CHARGES                  (8,338,000)         (8,338,000)       (3,333,000)         (3,333,000)
                                                              ----------         -----------        ----------          ----------
----------------------------------------------------------------------------------------------------------------------------------
</TABLE>