Exhibit 12.1

Church & Dwight Co., Inc

Ratio of Earnings to Fixed Charges

	Three months ended		Years ended December 31,
	April 2, 2004		2003		2002		2001		2000		1999
Interest Expense	4,104		18,214		22,027		11,154		4,856		2,760
Capitalized Interest	27		403		603		432		284		421
Deferred Financing Amortization	427		2,187		1,947		1,318		—		—
Interest in Rent Expense	701		2,805		2,937		1,666		922		896
Total Fixed Charges	5,259		23,609		27,514		14,570		6,062		4,077
Total Rent Exp.	2,125		8,501		8,901		5,048		2,794		2,715
Interest rate	33.00	%	33.00	%	33.00	%	33.00	%	33.00	%	33.00	%
Interest exp in rent	701		2,805		2,937		1,666		922		896
Income before taxes and minority interest	44,642		116,965		101,235		77,744		52,161		72,703
Plus:
Fixed Charges	5,259		23,609		27,514		14,570		6,062		4,077
Amort. of cap. Interest	67		246		204		161		131		102
Distributed income from equity invest.	1,218		4,570		4,670		6,350		4,132		3,354
Less:
Cap. Interest	(27	)	(403	)	(603	)	(432	)	(284	)	(421	)
Income in earnings from affiliates	(9,824	)	(28,632	)	(21,520	)	6,195		(3,011	)	(6,366	)
Min int. in pre-tax income of subs’ that have not incurred fixed charges	(6	)	(30	)	(143	)	(3,889	)	(287	)	(525	)
Total Earnings	41,329		116,325		111,357		100,699		58,904		72,924
Ratio	7.86		4.93		4.05		6.91		9.72		17.89