Exhibit 12

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

	Second Quarter					First Half
	2010		2009			2010		2009
Computation of Earnings:
Income before income taxes	$	21,016	$	20,743		$	29,865	$	32,626
Add:
Interest expense		8,224		9,350			16,462		18,043
Amortization of debt premium/discount and expenses		588		615			1,170		1,218
Interest portion of rent expense		451		379			827		725
Earnings as adjusted	$	30,279	$	31,087		$	48,324	$	52,612
Computation of Fixed Charges:
Interest expense	$	8,224	$	9,350		$	16,462	$	18,043
Capitalized interest		12		(28	)		77		51
Amortization of debt premium/discount and expenses		588		615			1,170		1,218
Interest portion of rent expense		451		379			827		725
Fixed charges	$	9,275	$	10,316		$	18,536	$	20,037
Ratio of Earnings to Fixed Charges		3.26		3.01			2.61		2.63