Exhibit 12.1

Flowers Foods, Inc.

Computation of Ratio of Earnings to Fixed Charges

Fiscal 2010 - 2014

(000’s Omitted, Except Ratio Amounts)

	Fiscal Year
	2014		2013		2012		2011		2010
Fixed Charges:
Interest expense	$	28,288	$	28,875	$	23,411	$	10,172	$	8,164
Interest portion of rent expense(1)	$	29,564	$	30,100	$	25,600	$	23,399	$	20,953
Total Fixed Charges	$	57,852	$	58,975	$	49,011	$	33,571	$	29,117
Earnings:
Income before income taxes	$	268,054	$	322,373	$	208,772	$	191,966	$	210,380
Plus: Fixed charges(2)	$	57,852	$	58,975	$	49,011	$	33,571	$	29,117
Earnings Available to Cover Fixed Charges	$	325,906	$	381,348	$	257,783	$	225,537	$	239,497
Ratio of Earnings to Fixed Charges		5.6		6.5		5.3		6.7		8.2

(1) One-third of total rent expense is the portion deemed representative of the interest factor.

(2) Fixed charges represent gross interest expense plus the interest portion of rent expense.