BDJ 71112 S-4 Registration of securities issued in business combination transactions

EXHIBIT 12.1

Exhibit 12.1
Wendy's/Arby's Restaurants, LLC
Unaudited Computation of Ratio of Earnings to Fixed Charges
(Dollars in Millions)

	Year Ended															Six Months Ended
	January 2,		January 1,			December 31,		December 30,		December 28,			Pro Forma December 28,			June 29,		June 28,				Pro Forma June 28,
	2005		2006			2006		2007		2008			2008			2008		2009				2009
Income (loss) from continuing
operations before income taxes	$	28.3	$	(20.2	)	$	43.9	$	52.8	$	(428.2	)	$	(482.3	)	$	7.3	$	29.8		$		3.3
Add equity in losses (deduct equity
in earnings) of equity investees		—		—			—		—		(2.0	)		(2.0	)		—		(3.6	)			(3.6	)
Add distribution of earnings from equity
investees		—		—			—		—		2.9			2.9			—		7.1				7.1
		28.3		(20.2	)		43.9		52.8		(427.3	)		(481.4	)		7.3		33.3				6.8
Fixed charges:
Interest expense		26.2		36.8			56.9		59.2		66.9			121.0			27.8		52.4				78.9
Interest portion of rent expense (a)		5.3		12.7			21.7		22.5		31.8			31.8			12.7		69.6				69.6
		31.5		49.5			78.6		81.7		98.7			152.8			40.5		122.0				148.5
Adjusted earnings from continuing
operations before income taxes	$	59.8	$	29.3		$	122.5	$	134.5	$	(328.6	)	$	(328.6	)	$	47.8	$	155.3			$	155.3
Ratio of earnings to fixed charges		1.9x		N/A			1.6x		1.6x		N/A			N/A			1.2x		1.3x				1.0x
Amount by which earnings were
insufficient to cover fixed charges (b)		N/A	$	29.3			N/A		N/A	$	(328.6	)	$	(328.6	)		N/A		N/A				N/A

(a) Represents approximately one-third of rent expense deemed for this purpose to represent the interest component of rental payments.

(b) Earnings were insufficient to cover fixed charges for these periods.