Exhibit 12.1

Church & Dwight Co., Inc

Ratio of Earnings to Fixed Charges

	Years ended December 31,										Nine months ended
	2002		2001		2000		1999		1998		Sept. 26,2003
Interest Expense	22,027		11,154		4,856		2,760		2,653		12,921
Capitalized Interest	603		432		284		421		381		282
Deferred Financing Amortization	1,947		1,318		—		—		—		1,795
Interest in Rent Expense	2,937		1,666		922		896		931		2,203
Total Fixed Charges	27,514		14,570		6,062		4,077		3,965		17,201
Total Rent Exp.	8,901		5,048		2,794		2,715		2,821		6,676
Interest rate	33.00	%	33.00	%	33.00	%	33.00	%	33.00	%	33.00	%
Interest exp in rent	2,937		1,666		922		896		931		2,203
Income before taxes and minority interest	101,235		77,744		52,161		72,703		46,186		95,276
Plus:
Fixed Charges	27,514		14,570		6,062		4,077		3,965		17,201
Amort. of cap. Interest	204		161		131		102		68		153
Distributed income from equity invest.	4,670		6,350		4,132		3,354		4,756		3,629
Less:
Cap. Interest	(603	)	(432	)	(284	)	(421	)	(381	)	(282	)
Income in earnings from affiliates	(21,520	)	6,195		(3,011	)	(6,366	)	(5,276	)	(25,844	)
Min int. in pre-tax income of subs’ that have not incurred fixed charges	(143	)	(3,889	)	(287	)	(525	)	—		(22	)
Total Earnings	111,357		100,699		58,904		72,924		49,318		90,111
Ratio	4.05		6.91		9.72		17.89		12.44		5.24