EXHIBIT 12

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

The following table sets forth Silgan Holdings Inc.’s computation of its ratio of earnings to fixed charges for the periods indicated.

	Years Ended December 31,
	2007		2006(a)		2005(a)		2004(a)		2003(a)
	(Dollars in thousands)
Earnings before fixed charges:
Income before income taxes and equity in losses of affiliates	$	193,201	$	155,248	$	148,389	$	142,359	$	70,058
Interest and other debt expense		66,003		59,397		60,616		57,222		98,034
Interest portion of rental expense		2,004		1,741		1,268		893		932
Earnings before fixed charges	$	261,208	$	216,386	$	210,273	$	200,474	$	169,024
Fixed charges:
Interest and other debt expense	$	66,003	$	59,397	$	60,616	$	57,222	$	98,034
Interest portion of rental expense		2,004		1,741		1,268		893		932
Capitalized interest		2,553		1,721		1,165		679		993
Total fixed charges	$	70,560	$	62,859	$	63,049	$	58,794	$	99,959
Ratio of earnings to fixed charges		3.70		3.44		3.34		3.41		1.69

(a) Interest and other debt expense in 2006, 2005, 2004 and 2003 includes a loss on early extinguishment of debt of $0.2 million, $11.2 million, $1.6 million and $19.2 million, respectively.