<Page> <Table> EXHIBIT 12 SOLO CUP COMPANY COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES <Caption> Years Ended December 31, Quarter ended ------------------------------------------------------ ------------------------- March 31, March 31, (Dollars in Thousands) 1999 2000 2001 2002 2003 2003 2004 - --------------------------------------------------------------------------------------------------------------------------- Pretax income (loss) $ 9,409 $ 9,029 $ 5,827 $17,668 $ 592 $(7,112) $(48,110) Capitalized interest (1,925) (1,374) (693) (811) (67) (10) (56) Fixed charges (as calculated below) 13,662 18,831 20,580 22,375 20,712 4,301 10,415 ------- ------- ------- ------- ------- ------- -------- Earnings $21,146 $26,486 $25,714 $39,232 $21,237 $(2,821) $(37,751) ======= ======= ======= ======= ======= ======= ======== FIXED CHARGES: Interest expense $10,947 $15,398 $16,780 $18,642 16,752 $ 3,365 8,548 Rent expense interest factor 2,715 3,433 3,800 3,733 3,960 936 1,867 ------- ------- ------- ------- ------- ------- -------- Total fixed charges $13,662 $18,831 $20,580 $22,375 $20,712 $ 4,301 10,415 ======= ======= ======= ======= ======= ======= ======== RATIO OF EARNINGS TO FIXED CHARGES 1.55 1.41 1.25 1.75 1.03 0.0(1) 0.0(1) ======= ======= ======= ======= ======= ======= ======== </Table> (1) Earnings were inadequate to cover fixed charges for the quarters ended March 31, 2003 and March 31, 2004 by $7.1 million and $48.1 million, respectively.