Exhibit 12

Coca-Cola Bottling Co. Consolidated

Earnings to Fixed Charges

In Thousands (Except Ratios)



|                                                   |  |                |        |            |   |        |  |      |        |  |   |       
|-------------------------------------------------- |  | -------------- | ------ | ---------- | - | ------ |  | ---- | ------ |  | - | ------
|                                                   |  | Second Quarter |        | First Half
|                                                   |  | 2006           |        | 2005       |   | 2006   |  | 2005
|Computation of Earnings                            |  |                |        |            |   |        |  |      |        |  |   |       
|Income before income taxes                         |  | $              | 15,245 |            | $ | 19,849 |  | $    | 16,619 |  | $ | 21,057
|Add:                                               |  |                |        |            |   |        |  |      |        |  |   |       
|Minority interest                                  |  |                | 1,149  |            |   | 1,441  |  |      | 1,705  |  |   | 1,961 
|Interest expense                                   |  |                | 12,180 |            |   | 12,547 |  |      | 23,735 |  |   | 23,775
|Amortization of debt premium/discount and expenses |  |                | 663    |            |   | 346    |  |      | 1,328  |  |   | 616   
|Interest portion of rent expense                   |  |                | 296    |            |   | 266    |  |      | 588    |  |   | 536   
|                                                   |  |                |        |            |   |        |  |      |        |  |   |       
|Earnings as adjusted                               |  | $              | 29,533 |            | $ | 34,449 |  | $    | 43,975 |  | $ | 47,945
|                                                   |  |                |        |            |   |        |  |      |        |  |   |       
|Computation of Fixed Charges:                      |  |                |        |            |   |        |  |      |        |  |   |       
|Interest expense                                   |  | $              | 12,180 |            | $ | 12,547 |  | $    | 23,735 |  | $ | 23,775
|Capitalized interest                               |  |                | 82     |            |   | 74     |  |      | 145    |  |   | 134   
|Amortization of debt premium/discount and expenses |  |                | 663    |            |   | 346    |  |      | 1,328  |  |   | 616   
|Interest portion of rent expense                   |  |                | 296    |            |   | 266    |  |      | 588    |  |   | 536   
|                                                   |  |                |        |            |   |        |  |      |        |  |   |       
|Fixed charges                                      |  | $              | 13,221 |            | $ | 13,233 |  | $    | 25,796 |  | $ | 25,061
|                                                   |  |                |        |            |   |        |  |      |        |  |   |       
|Ratio of Earnings to Fixed Charges                 |  |                | 2.23   |            |   | 2.60   |  |      | 1.70   |  |   | 1.91  
|                                                   |  |                |        |            |   |        |  |      |        |  |   |