--------------------------------------------------------------------------------------------------------------------------------
AMERIKING, INC.
CALCULATION OF EPS
--------------------------------------------------------------------------------------------------------------------------------
Dec. 26, 2000 to Dec. 28, 1999 to
---------------- ----------------
Jun. 25, 2001 Jun. 26, 2000
--------------- ----------------
--------------------------------------------------------------------------------------------------------------------------------
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
--------------------------------------------------------------------------------------------------------------------------------
