<PAGE>
EXHIBIT 12.2
NABISCO GROUP HOLDINGS CORP.
COMPUTATION OF RATIO OF EARNINGS TO COMBINED FIXED CHARGES
(DOLLARS IN MILLIONS)
<TABLE>
<CAPTION>
NINE MONTHS
ENDED
SEPTEMBER 30, 2000
------------------
<S> <C>
Earnings before fixed charges:
Income before income taxes................................ $378
Less minority interest in pre-tax income.................. 46
----
Adjusted income before income taxes....................... 332
Interest and debt expense................................. 220
Interest portion of rental expense........................ 26
----
Earnings before fixed charges............................... $578
====
Fixed charges:
Interest and debt expense................................. $220
Interest portion of rental expense........................ 26
Capitalized interest...................................... 1
----
Total fixed charges..................................... $247
====
Ratio of earnings to combined fixed charges................. 2.3
====
</TABLE>