--------------------------------------------------------------------------------------------------------------------------------
AMERIKING, INC.
CALCULATION OF EPS
--------------------------------------------------------------------------------------------------------------------------------
Dec. 26, 2000 to Dec. 28, 1999 to
------------------------------------------
Mar. 26, 2001 Mar. 27, 2000
------------------------------------------
--------------------------------------------------------------------------------------------------------------------------------
INCOME (LOSS) BEFORE EXTRAORDINARY ITEM (9,036,000) (2,000,000)
--------------------------------------------------------------------------------------------------------------------------------
Earnings available to stockholders
--------------------------------------------------------------------------------------------------------------------------------
Dividends
--------------------------------------------------------------------------------------------------------------------------------
Preferred Stock (161,000) (152,000)
--------------------------------------------------------------------------------------------------------------------------------
Senior Preferred Stock (1,658,000) (1,443,000)
--------------------------------------------------------------------------------------------------------------------------------
Amortization of issuance costs (27,000) (30,000)
------- -------
--------------------------------------------------------------------------------------------------------------------------------
Income (loss) befor extraordinary item available to common stockholders (10,882,000) (3,625,000)
--------------------------------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------------------------------------------------
Extraordinary item - loss from early extinguishment of debt (net of taxes) - -
------- -------
--------------------------------------------------------------------------------------------------------------------------------
Income (loss) available to common stockholders (10,882,000) (3,625,000)
--------------------------------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------------------------------------------------
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 (12.05) (4.01)
--------------------------------------------------------------------------------------------------------------------------------
Extraordinary item - basic - -
------- -------
--------------------------------------------------------------------------------------------------------------------------------
Net income (loss) per common share - basic (12.05) (4.01)
--------------------------------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------------------------------------------------
Net income (loss) per common share before extraordinary item - diluted (12.05) (4.01)
--------------------------------------------------------------------------------------------------------------------------------
Extraordinary item - diluted - -
------- -------
--------------------------------------------------------------------------------------------------------------------------------
Net income (loss) per common share - diluted (12.05) (4.01)
--------------------------------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------------------------------------------------
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
--------------------------------------------------------------------------------------------------------------------------------
