Exhibit 12

Coca-Cola Bottling Co. Consolidated
Ratio of Earnings to Fixed Charges
(In Thousands, Except Ratios)

	First Quarter
	2010		2009
Computation of Earnings:
Income before income taxes	$	8,849	$	11,883
Add:
Interest expense		8,238		8,693
Amortization of debt premium/discount and expenses		582		603
Interest portion of rent expense		376		346
Earnings as adjusted	$	18,045	$	21,525
Computation of Fixed Charges:
Interest expense	$	8,238	$	8,693
Capitalized interest		65		79
Amortization of debt premium/discount and expenses		582		603
Interest portion of rent expense		376		346
Fixed charges	$	9,261	$	9,721
Ratio of Earnings to Fixed Charges		1.95		2.21