Exhibit 12

Coca-Cola Bottling Co. Consolidated

Ratio of Earnings to Fixed Charges

(In Thousands, Except Ratios)



|                                                   |  |               |        |                   |   |        |  |      |        |  |   |       
|-------------------------------------------------- |  | ------------- | ------ | ----------------- | - | ------ |  | ---- | ------ |  | - | ------
|                                                   |  | Third Quarter |        | First Nine Months
|                                                   |  | 2006          |        | 2005              |   | 2006   |  | 2005
|Computation of Earnings                            |  |               |        |                   |   |        |  |      |        |  |   |       
|Income before income taxes                         |  | $             | 8,246  |                   | $ | 14,885 |  | $    | 24,865 |  | $ | 35,942
|Add:                                               |  |               |        |                   |   |        |  |      |        |  |   |       
|Minority interest                                  |  |               | 841    |                   |   | 1,201  |  |      | 2,546  |  |   | 3,162 
|Interest expense                                   |  |               | 12,087 |                   |   | 11,325 |  |      | 35,822 |  |   | 35,100
|Amortization of debt premium/discount and expenses |  |               | 658    |                   |   | 680    |  |      | 1,986  |  |   | 1,296 
|Interest portion of rent expense                   |  |               | 301    |                   |   | 242    |  |      | 889    |  |   | 778   
|                                                   |  |               |        |                   |   |        |  |      |        |  |   |       
|Earnings as adjusted                               |  | $             | 22,133 |                   | $ | 28,333 |  | $    | 66,108 |  | $ | 76,278
|                                                   |  |               |        |                   |   |        |  |      |        |  |   |       
|Computation of Fixed Charges:                      |  |               |        |                   |   |        |  |      |        |  |   |       
|Interest expense                                   |  | $             | 12,087 |                   | $ | 11,325 |  | $    | 35,822 |  | $ | 35,100
|Capitalized interest                               |  |               | 171    |                   |   | 41     |  |      | 316    |  |   | 175   
|Amortization of debt premium/discount and expenses |  |               | 658    |                   |   | 680    |  |      | 1,986  |  |   | 1,296 
|Interest portion of rent expense                   |  |               | 301    |                   |   | 242    |  |      | 889    |  |   | 778   
|                                                   |  |               |        |                   |   |        |  |      |        |  |   |       
|Fixed charges                                      |  | $             | 13,217 |                   | $ | 12,288 |  | $    | 39,013 |  | $ | 37,349
|                                                   |  |               |        |                   |   |        |  |      |        |  |   |       
|Ratio of Earnings to Fixed Charges                 |  |               | 1.67   |                   |   | 2.31   |  |      | 1.69   |  |   | 2.04  
|                                                   |  |               |        |                   |   |        |  |      |        |  |   |