EXHIBIT 12.1

Jarden Corporation

Ratio of Earnings to Fixed Charges Calculation

	For the Years Ended December 31,
	2003		2004		2005		2006		2007
Earnings Before Fixed Charges:
Net income	$	31.8	$	42.4	$	60.7	$	106.0	$	28.1
Add: Income tax provision		20.5		26.0		35.0		82.0		38.5
Less/add: Equity (income) loss of minority-owned companies		—		—		—		—		0.2
Add: Amortization of capitalized interest		—		—		—		—		0.1
Add: Fixed charges		22.4		32.2		98.1		130.8		173.9
Total earnings available for fixed charges	$	74.7	$	100.6	$	193.8	$	318.8	$	240.8
Fixed Charges:
Interest expense	$	19.2	$	27.6	$	84.2	$	112.6	$	149.7
Interest component of rental expense		3.2		4.6		13.8		17.7		24.0
Total fixed charges before capitalized interest		22.4		32.2		98.0		130.3		173.7
Capitalized interest		—		—		—		0.5		0.2
Total Fixed Charges	$	22.4	$	32.2	$	98.0	$	130.8	$	173.9
Ratio of Earnings to Fixed Charges		3.3		3.1		2.0		2.4		1.4