CHURCH & DWIGHT CO., INC. AND SUBSIDIARIES

EXHIBIT 12—Ratio of Earnings to Fixed Charges

(In thousands)

	Years ended December 31
	2005			2004			2003			2002			2001
Interest expense and amortization of debt expense and premium	$	44,098		$	41,407		$	20,400		$	23,974		$	12,472
Capitalized interest		461			398			403			603			432
Interest in rent expense		4,059			3,894			2,805			2,937			1,666
Total Fixed Charges	$	48,618		$	45,699		$	23,608		$	27,514		$	14,570
Income before taxes and minority interest	$	174,883		$	127,443		$	116,965		$	101,235		$	77,744
Plus:
Fixed Charges		48,618			45,699			23,608			27,514			14,570
Amortization of capitalized interest		358			332			299			257			213
Distributed income from equity invest		5,528			3,541			2,970			4,670			6,350
Less:
Capitalized interest		(461	)		(398	)		(403	)		(603	)		(432	)
Income in earnings from affiliates		(4,790	)		(15,115	)		(28,632	)		(21,520	)		6,195
Minority interest in pre-tax income of subsidiaries that have not incurred fixed charges		91			(4	)		(30	)		(143	)		(3,889	)
Earnings as adjusted	$	224,227		$	161,498		$	114,777		$	111,410		$	100,751
Ratio of earnings to fixed charges		4.6			3.5			4.9			4.0			6.9