		EXHIBIT 12.1
		Davco Acquisition Holding Inc. Computation of Ratio of Earnings to Fixed Charges
																				Nine Months Ended						Pro Forma
		Year Ended September 26, 1999			Year Ended October 1, 2000			Year Ended September 30, 2001			Year Ended September 29, 2002			Year Ended September 28, 2003			Last Four Quarters Ended June 27, 2004			June 29, 2003			June 27, 2004			Year Ended September 28, 2003		Nine Months Ended June 27, 2004
		(In thousands)
Net (loss) income before taxes		$	(1,225	)	$	1,093		$	(18,152	)	$	1,791		$	3,042		$	(1,161	)	$	1,026		$	(3,177	)	7,407		(533	)
	Amoritization of deferred financing costs		329			411			731			1,497			1,536			1,536			1,152			1,152		683		512
	Interest expense		15,103			14,735			14,559			14,946			13,645			12,867			10,354			9,576		10,133		7,572
	Interest component of lease rental expense		3,267			2,953			3,048			2,867			2,530			2,440			1,913			1,823		1,913		1,823

Income as adjusted		$	17,474		$	19,192		$	186		$	21,101		$	20,753		$	15,682		$	14,445		$	9,374		20,136		9,374
Fixed charges
	Amoritization of deferred financing costs	$	329		$	411		$	731		$	1,497		$	1,536		$	1,536		$	1,152		$	1,152		683		512
	Interest expense		15,103			14,735			14,559			14,946			13,645			12,867			10,354			9,576		10,133		7,572
	Interest component of lease rental expense		3,267			2,953			3,048			2,867			2,530			2,440			1,913			1,823		1,913		1,823
	Capitalized interest	$	403		$	246		$	67			—			—			—			—			—		—		—

Total fixed charges		$	19,102		$	18,345		$	18,405		$	19,310		$	17,711		$	16,843		$	13,419		$	12,551		12,729		9,907
Ratio of earnings to fixed charges			0.91	x		1.05	x		0.01	x		1.09	x		1.17	x		0.93	x		1.08	x		0.75	x	1.58	x	0.95	x
Deficit of earnings to fixed charges			(1,628	)		—			(18,219	)		—			—			(1,161	)		—			(3,177	)	—		(533	)

HERON REALTY CORP S-1/A