Exhibit 12.1
Brill Media Company, LLC
Ratio of Earnings to Fixed Charges
($000s)
Historical Pro Forma
-------------------------------------------------------------------- ------------------------
Six Months Six Months Year Six Months
Ended Ended Ended Ended
Year Ended February 28 or 29, August 31, August 31, February 28, August 31,
1993 1994 1995 1996 1997 1996 1997 1997 1997
-------- ------ -------- -------- -------- ---------- ---------- ------------ ----------
Earnings
Income (loss) before income taxes
and extraordinary item.......... $(2,863) $ 952 $(3,753) $(5,186) $(2,486) $ (403) $(1,464) $(8,048) $(3,471)
Fixed charges..................... 4,523 4,682 5,882 7,200 7,514 3,729 4,032 12,633 6,327
------- ------ ------- ------- ------- ------ ------- ------- -------
$ 1,660 $5,634 $2,129 $2,014 $ 5,028 $3,326 $ 2,568 $ 4,585 $ 2,856
------- ------ ------- ------- ------- ------ ------- ------- -------
------- ------ ------- ------- ------- ------ ------- ------- -------
Fixed Charges
Interest expense.................. $ 4,351 $4,466 $ 5,636 $ 6,633 $ 6,943 $3,342 $ 3,698 $11,996 $ 6,001
Portion of rent expense
representative of interest...... 39 37 40 70 82 43 51 82 51
Amortization of deferred
financing costs................. 133 179 206 497 489 344 283 555 275
------- ------ ------- ------- ------- ------ ------- ------- -------
$ 4,523 $4,682 $ 5,882 $ 7,200 $ 7,514 $3,729 $ 4,032 $12,633 $ 6,327
------- ------ ------- ------- ------- ------ ------- ------- -------
------- ------ ------- ------- ------- ------ ------- ------- -------
Ratio of earnings to fixed charges.. -- 1.20 -- -- -- -- -- -- --
------- ------ ------- ------- ------- ------ ------- ------- -------
------- ------ ------- ------- ------- ------ ------- ------- -------