Exhibit 12.1
Brill Media Company, LLC
Ratio of Earnings to Fixed Charges
($000s)
Historical Pro Forma
-------------------------------------------------------------------- ------------------------
Nine Months Nine Months Year Nine Months
Ended Ended Ended Ended
Year Ended February 28 or 29, November 30, November 30, February 28, November 30,
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) $(1,259) $ (2,938) $ (8,048) $(5,433)
Fixed charges................. 4,523 4,682 5,882 7,200 7,514 5,631 6,594 12,633 9,495
------- ------- ------- ------- ------- ------- ------- -------- -------
$ 1,660 $ 5,634 $ 2,129 $ 2,014 $ 5,028 $ 4,372 $ 3,656 $ 4,585 $ 4,062
------- ------- ------- ------- ------- ------- ------- -------- -------
------- ------- ------- ------- ------- ------- ------- -------- -------
Fixed Charges
Interest expense.............. $ 4,351 $ 4,466 $ 5,636 $ 6,633 $ 6,943 $ 5,150 $ 6,037 $11,996 $ 9,007
Portion of rent expense
representative of
interest.................... 39 37 40 70 82 66 75 82 75
Amortization of deferred
financing costs............. 133 179 206 497 489 415 482 555 413
------- ------- ------- ------- ------- ------- ------- -------- -------
$ 4,523 $ 4,682 $ 5,882 $ 7,200 $ 7,514 $ 5,631 $ 6,594 $12,633 $ 9,495
------- ------- ------- ------- ------- ------- ------- -------- -------
------- ------- ------- ------- ------- ------- ------- -------- -------
Ratio of earnings to
fixed charges................. -- 1.20 -- -- -- -- -- -- --
------- ------- ------- ------- ------- ------- ------- -------- -------
------- ------- ------- ------- ------- ------- ------- -------- -------