EXHIBIT 12

AMERICAN STANDARD INC.

COMPUTATION OF THE RATIO OF EARNINGS TO FIXED CHARGES

(Dollars in Millions)



|                                                                              |  |                                  |       |   |                             |   |       |      |  |   |       |   |  |      |       |   |      |   |       |      |  |   |       |   |  |   |       |  
|----------------------------------------------------------------------------- |  | -------------------------------- | ----- | - | --------------------------- | - | ----- | ---- |  | - | ----- | - |  | ---- | ----- | - | ---- | - | ----- | ---- |  | - | ----- | - |  | - | ----- | -
|                                                                              |  | For the Years ended December 31, |       |   | Three Months EndedMarch 31, |  
|                                                                              |  | 2001                             |       |   | 2002                        |   |       | 2003 |  |   | 2004  |   |  | 2005 |       |   | 2005 |   |       | 2006 | 
|Income from continuing operations before income taxes                         |  | $                                | 476.4 |   |                             | $ | 556.2 |      |  | $ | 549.2 |   |  | $    | 362.9 |   |      | $ | 725.9 |      |  | $ | 127.1 |   |  | $ | 120.9 |  
|Equity in net (income) loss of associated companies net of dividends received |  |                                  | (2.8  | ) |                             |   | (13.5 | )    |  |   | (14.3 | ) |  |      | (15.8 | ) |      |   | (20.6 | )    |  |   | (7.3  | ) |  |   | (3.3  | )
|Amortization of capitalized interest                                          |  |                                  | 2.3   |   |                             |   | 2.3   |      |  |   | 2.3   |   |  |      | 2.3   |   |      |   | 2.3   |      |  |   | 0.6   |   |  |   | 0.6   |  
|Interest expense                                                              |  |                                  | 168.7 |   |                             |   | 129.0 |      |  |   | 117.0 |   |  |      | 114.9 |   |      |   | 118.3 |      |  |   | 29.6  |   |  |   | 30.5  |  
|Rental expense factor                                                         |  |                                  | 53.2  |   |                             |   | 58.6  |      |  |   | 37.5  |   |  |      | 38.7  |   |      |   | 41.8  |      |  |   | 10.4  |   |  |   | 10.9  |  
|                                                                              |  |                                  |       |   |                             |   |       |      |  |   |       |   |  |      |       |   |      |   |       |      |  |   |       |   |  |   |       |  
|Earnings available for fixed charges                                          |  | $                                | 697.8 |   |                             | $ | 732.6 |      |  | $ | 691.7 |   |  | $    | 503.0 |   |      | $ | 867.7 |      |  | $ | 160.4 |   |  | $ | 159.6 |  
|                                                                              |  |                                  |       |   |                             |   |       |      |  |   |       |   |  |      |       |   |      |   |       |      |  |   |       |   |  |   |       |  
|Interest expense                                                              |  | $                                | 168.7 |   |                             | $ | 129.0 |      |  | $ | 117.0 |   |  | $    | 114.9 |   |      | $ | 118.3 |      |  | $ | 29.6  |   |  | $ | 30.5  |  
|Capitalized interest                                                          |  |                                  | 4.8   |   |                             |   | 2.6   |      |  |   | 0.9   |   |  |      | 0.2   |   |      |   | 0.5   |      |  |   | 0.1   |   |  |   | 0.3   |  
|Rental expense factor                                                         |  |                                  | 53.2  |   |                             |   | 58.6  |      |  |   | 37.5  |   |  |      | 38.7  |   |      |   | 41.8  |      |  |   | 10.4  |   |  |   | 10.9  |  
|                                                                              |  |                                  |       |   |                             |   |       |      |  |   |       |   |  |      |       |   |      |   |       |      |  |   |       |   |  |   |       |  
|Fixed charges                                                                 |  | $                                | 226.7 |   |                             | $ | 190.2 |      |  | $ | 155.4 |   |  | $    | 153.8 |   |      | $ | 160.6 |      |  | $ | 40.1  |   |  | $ | 41.7  |  
|                                                                              |  |                                  |       |   |                             |   |       |      |  |   |       |   |  |      |       |   |      |   |       |      |  |   |       |   |  |   |       |  
|Ratio of earnings to fixed charges                                            |  |                                  | 3.1   |   |                             |   | 3.9   |      |  |   | 4.5   |   |  |      | 3.3   |   |      |   | 5.4   |      |  |   | 4.0   |   |  |   | 3.8   |