Exhibit 12.1

DR PEPPER SNAPPLE GROUP, INC.
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(In millions, except ratio amounts)

	For the Nine Months Ended
	September 30,						For the Fiscal Years
	2009			2008			2008			2007			2006			2005			2004
Calculation of Fixed Charge Ratio:
Income (loss) before provision (benefit) for income taxes, equity in earnings of unconsolidated subsidiaries and cumulative effect of change in accounting policy	$	704		$	506		$	(375	)	$	817		$	805		$	787		$	703
Add/(deduct):
Fixed charges		174			219			285			274			273			218			188
Amortization of capitalized interest		1			1			1			1			1			—			—
Capitalized interest		(6	)		(6	)		(8	)		(6	)		(3	)		(1	)		(2	)
Total earnings available for fixed charges	$	874		$	721		$	(97	)	$	1,086		$	1,076		$	1,004		$	889
Fixed Charges:
Interest expense	$	158		$	199		$	257		$	253		$	257		$	210		$	177
Capitalized interest		6			6			8			6			3			1			2
Interest component of rental expense(1)		10			15			20			15			13			7			9
Total fixed charges	$	174		$	219		$	285		$	274		$	273		$	218		$	188
Ratio of Earnings to Fixed Charges		5.0	x		3.3	x		—			4.0	x		3.9	x		4.6	x		4.7	x
Deficiency in the Coverage of Earnings to Fixed Charges		—			—		$	382			—			—			—			—

(1) Represents a reasonable approximation of the interest cost component of rental expense incurred by us.