EXHIBIT 12

AMERICAN STANDARD INC.

COMPUTATION OF THE RATIO OF EARNINGS TO FIXED CHARGES

(Dollars in Millions)



|                                                                              |  |      |       |   |      |   |       |      |  |   |       |   |  |                                 |       |   |      |   |       |   |  |   |       |  
|----------------------------------------------------------------------------- |  | ---- | ----- | - | ---- | - | ----- | ---- |  | - | ----- | - |  | ------------------------------- | ----- | - | ---- | - | ----- | - |  | - | ----- | -
|                                                                              |  |      |       |   |      |   |       |      |  |   |       |   |  | Twelve MonthsEnded December 31, |      
|                                                                              |  | 2001 |       |   | 2002 |   |       | 2003 |  |   | 2004  |   |  | 2005                            |       |   | 2006 |  
|Income from continuing operations before income taxes                         |  | $    | 476.4 |   |      | $ | 556.2 |      |  | $ | 549.2 |   |  | $                               | 362.9 |   |      | $ | 725.9 |   |  | $ | 746.2 |  
|Equity in net (income) loss of associated companies net of dividends received |  |      | (2.8  | ) |      |   | (13.5 | )    |  |   | (14.3 | ) |  |                                 | (15.8 | ) |      |   | (20.6 | ) |  |   | (9.1  | )
|Amortization of capitalized interest                                          |  |      | 2.3   |   |      |   | 2.3   |      |  |   | 2.3   |   |  |                                 | 2.3   |   |      |   | 2.3   |   |  |   | 2.2   |  
|Interest expense                                                              |  |      | 168.7 |   |      |   | 129.0 |      |  |   | 117.0 |   |  |                                 | 114.9 |   |      |   | 118.3 |   |  |   | 121.4 |  
|Rental expense factor                                                         |  |      | 53.2  |   |      |   | 58.6  |      |  |   | 37.5  |   |  |                                 | 38.7  |   |      |   | 41.8  |   |  |   | 44.6  |  
|                                                                              |  |      |       |   |      |   |       |      |  |   |       |   |  |                                 |       |   |      |   |       |   |  |   |       |  
|Earnings available for fixed charges                                          |  | $    | 697.8 |   |      | $ | 732.6 |      |  | $ | 691.7 |   |  | $                               | 503.0 |   |      | $ | 867.7 |   |  | $ | 905.3 |  
|                                                                              |  |      |       |   |      |   |       |      |  |   |       |   |  |                                 |       |   |      |   |       |   |  |   |       |  
|Interest expense                                                              |  | $    | 168.7 |   |      | $ | 129.0 |      |  | $ | 117.0 |   |  | $                               | 114.9 |   |      | $ | 118.3 |   |  | $ | 121.4 |  
|Capitalized interest                                                          |  |      | 4.8   |   |      |   | 2.6   |      |  |   | 0.9   |   |  |                                 | 0.2   |   |      |   | 0.5   |   |  |   | 1.0   |  
|Rental expense factor                                                         |  |      | 53.2  |   |      |   | 58.6  |      |  |   | 37.5  |   |  |                                 | 38.7  |   |      |   | 41.8  |   |  |   | 44.6  |  
|                                                                              |  |      |       |   |      |   |       |      |  |   |       |   |  |                                 |       |   |      |   |       |   |  |   |       |  
|Fixed charges                                                                 |  | $    | 226.7 |   |      | $ | 190.2 |      |  | $ | 155.4 |   |  | $                               | 153.8 |   |      | $ | 160.6 |   |  | $ | 167.0 |  
|                                                                              |  |      |       |   |      |   |       |      |  |   |       |   |  |                                 |       |   |      |   |       |   |  |   |       |  
|Ratio of earnings to fixed charges                                            |  |      | 3.1   |   |      |   | 3.9   |      |  |   | 4.5   |   |  |                                 | 3.3   |   |      |   | 5.4   |   |  |   | 5.4   |