CHURCH & DWIGHT CO., INC. AND SUBSIDIARIES

Exhibit 12—Ratio of Earning to Fixed Charges

(In thousands)

	Years ended December 31
	2007			2006			2005			2004			2003
Interest expense and amortization of debt expense and premium	$	58,892		$	54,028		$	44,098		$	41,407		$	20,400
Capitalized interest		764			617			461			398			403
Interest in rent expense		5,681			4,155			4,059			3,894			2,805
Total fixed charges	$	65,337		$	58,800		$	48,618		$	45,699		$	23,608
Income before taxes and minority interest	$	264,931		$	213,094		$	174,883		$	127,443		$	116,965
Plus:
Fixed Charges		65,337			58,800			48,618			45,699			23,608
Amortization of capitalized interest		398			377			358			332			299
Distributed income from equity investment		7,074			6,668			5,528			3,541			2,970
Less:
Capitalized interest		(764	)		(617	)		(461	)		(398	)		(403	)
Income in earnings from affiliates		(8,236	)		(7,135	)		(4,790	)		(15,115	)		(28,632	)
Minority interest in pre-tax income of subsidiaries that have not incurred fixed charges		(6	)		4			91			(4	)		(30	)
Earnings as adjusted	$	328,734		$	271,191		$	224,227		$	161,498		$	114,777
Ratio of earnings to fixed charges		5.0			4.6			4.6			3.5			4.9