----------------------------------------------------------------------------------------------------------------------------
AMERIKING, INC.
CALCULATION OF EPS
----------------------------------------------------------------------------------------------------------------------------
Jan. 1, 2002 to Dec. 26, 2000 to
-----------------------------------------------
April 1, 2002 Mar 26, 2001
-----------------------------------------------
----------------------------------------------------------------------------------------------------------------------------
Net Loss (11,028,000) (9,036,000)
----------------------------------------------------------------------------------------------------------------------------
Earnings available to stockholders
----------------------------------------------------------------------------------------------------------------------------
Dividends
----------------------------------------------------------------------------------------------------------------------------
Preferred Stock (171,000) (161,000)
----------------------------------------------------------------------------------------------------------------------------
Senior Preferred Stock (1,888,000) (1,658,000)
----------------------------------------------------------------------------------------------------------------------------
Amortization of issuance costs (30,000) (27,000)
------------ ------------
----------------------------------------------------------------------------------------------------------------------------
Loss before extraordinary item available to common stockholders (13,117,000) (10,882,000)
----------------------------------------------------------------------------------------------------------------------------
Extraordinary item - loss from early extinguishment of debt (net of taxes) - -
------------ ------------
----------------------------------------------------------------------------------------------------------------------------
Loss available to common stockholders (13,117,000) (10,882,000)
----------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------
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 (14.53) (12.05)
----------------------------------------------------------------------------------------------------------------------------
Extraordinary item - basic - -
------------ ------------
----------------------------------------------------------------------------------------------------------------------------
Net income (loss) per common share - basic (14.53) (12.05)
----------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------
Net income (loss) per common share before extraordinary item - diluted (14.53) (12.05)
----------------------------------------------------------------------------------------------------------------------------
Extraordinary item - diluted - -
------------ ------------
----------------------------------------------------------------------------------------------------------------------------
Net income (loss) per common share - diluted (14.53) (12.05)
----------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------
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
----------------------------------------------------------------------------------------------------------------------------
