Exhibit 12.1

Coca-Cola Bottling Co. Consolidated

Computation of Ratio of Earnings to Fixed Charges

(In Thousands, Except Ratios)

	Quarter Ended				Fiscal Year (1)
	March 30, 2014		March 31, 2013		2013		2012		2011		2010		2009
Computation of Earnings:
Income before income taxes	$	4,893	$	8,109	$	44,244	$	53,348	$	51,551	$	61,191	$	57,124
Add:
Interest expense		6,746		6,893		27,474		33,104		33,669		32,831		35,176
Amortization of debt premium/discount and expenses		478		487		1,933		2,242		2,330		2,330		2,303
Interest portion of rent expense		618		520		2,380		1,975		1,746		1,656		1,496
Earnings as adjusted	$	12,735	$	16,009	$	76,031	$	90,669	$	89,296	$	98,008	$	96,099
Computation of Fixed Charges:
Interest expense	$	6,746	$	6,893	$	27,474	$	33,104	$	33,669	$	32,831	$	35,176
Capitalized interest		62		54		177		111		159		148		103
Amortization of debt premium/discount and expenses		478		487		1,933		2,242		2,330		2,330		2,303
Interest portion of rent expense		618		520		2,380		1,975		1,746		1,656		1,496
Fixed charges	$	7,904	$	7,954	$	31,964	$	37,432	$	37,904	$	36,965	$	39,078
Ratio of Earnings to Fixed Charges		1.61		2.01		2.38		2.42		2.36		2.65		2.46

(1) The Company’s fiscal year ends on the Sunday nearest December 31. All years presented are 52-week years, except 2009, which was a 53-week year.