Computation of Ratio of Earnings to Fixed Charges

Prestige Brands Holdings, Inc.
Computation of Ratio of Earnings to Fixed Charges
(dollars in thousands)

	Year Ended March 31,
	2008			2009			2010			2011			2012
Income (loss) from continuing operations before income taxes	$	49,583		$	(200,420	)	$	52,734		$	48,528		$	61,157
Fixed charges		38,265			28,781			23,184			27,589			41,620
Earnings (loss) available for fixed charges	$	87,848		$	(171,639	)	$	75,918		$	76,117		$	102,777
Interest expense on long term debt	$	35,920		$	26,431		$	21,021		$	25,573		$	38,677
Capitalized fees on long term debt		2,148			2,148			1,915			1,745			2,661
Estimated interest in rent expense (b)		197			202			248			271			282
Total fixed charges	$	38,265		$	28,781		$	23,184		$	27,589		$	41,620
Ratio of Earnings to Fixed Charges		2.3	x		(a)			3.27	x		2.76	x		2.47	x

(a) For the year ended March 31, 2009, earnings were insufficient to cover fixed charges primarily due to a non-cash impairment charge against goodwill and intangible assets of $249 million. The deficiency for the year ended March 31, 2009 required to restore the ratio to 1:1 was $200,420.

(b) For the purpose of calculating interest on rent expense the company used a reasonable approximation of the interest factor.