Exhibit 12.01

                                  SBARRO, INC.
                COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
                             (DOLLARS IN THOUSANDS)




                                                                           FISCAL YEAR
                                                                           -----------

                                                 2004          2003          2002           2001            2000
                                                 ----          ----          ----           ----            ----
Fixed charges:
                                                                                            
Interest expense                                $30,694         $31,039      $30,959       $30,950         $30,243
Rental expense                                   23,486          23,068       23,424        24,154          22,412
                                                 ------          ------       ------        ------          ------
Total fixed charges (1)                         $54,180         $54,107      $54,383       $55,104         $52,655
                                                =======         =======      =======       =======         =======

Earnings available for fixed charges:
Earnings (2)                                    $(4,644)       $(16,811)      $4,447      $(14,574)        $20,067
Add fixed charges                                54,180          54,107       54,383        55,104          52,655
                                                 ------          ------       ------        ------          ------
Total earnings available for fixed charges      $49,536         $37,296      $58,830       $40,530         $72,722
                                                =======         =======      =======       =======         =======
Ratio of earnings to fixed charges (3)             0.9             0.7          1.1           0.7             1.4
                                                   ===             ===          ===           ===             ===



(1)      Total fixed  charges  consist of interest and one-third of rent expense
         (deemed to be a reasonable  approximation  of the  interest  factor for
         rent).
(2)      Earnings  represents  income  before  income  taxes,  and equity in net
         income (loss) of unconsolidated  affiliates.
(3)      The ratio of  earnings  to fixed  charges  has been  computed  based on
         dividing  total  earnings  available  for fixed  charges by total fixed
         charges.