exv12

Exhibit 12

Coca-Cola Bottling Co. Consolidated
Ratio of Earnings to Fixed Charges
(In Thousands, Except Ratios)


	Second Quarter				First Half
	2011		2010		2011		2010
Computation of Earnings
Income before income taxes	$	19,378	$	21,016	$	29,788	$	29,865
Add:
Interest expense		8,477		8,224		16,682		16,462
Amortization of debt premium/discount and expenses		572		588		1,141		1,170
Interest portion of rent expense		409		451		828		827

Earnings as adjusted	$	28,836	$	30,279	$	48,439	$	48,324


Computation of Fixed Charges:
Interest expense	$	8,477	$	8,224	$	16,682	$	16,462
Capitalized interest		39		12		122		77
Amortization of debt premium/discount and expenses		572		588		1,141		1,170
Interest portion of rent expense		409		451		828		827

Fixed charges	$	9,497	$	9,275	$	18,773	$	18,536


Ratio of Earnings to Fixed Charges		3.04		3.26		2.58		2.61