<Page>
BONITA BAY HOLDINGS, INC.
RATIO OF EARNINGS TO FIXED CHARGES
FISCAL YEAR UNLESS OTHERWISE INDICATED
($ IN THOUSANDS)
<Table>
<Caption>
Three Months Ended Three Months Ended
2001 2002 2003 3/31/03 3/31/04
---------- ---------- ---------- ------------------ ------------------
Pre-tax income from continuing operations $ 4,957 $ 27,676 $ 36,096 $ 4,874 $ 4,856
========== ========== ========== ================== ==================
Fixed charges:
Interest expense 6,213 8,112 17,482 4,675 3,99?
One third of rent expense 56 56 99 25 23
---------- ---------- ---------- ------------------ ------------------
Total fixed charges $ 6,269 $ 8,168 $ 17,581 $ 4,700 $ 4,021
========== ========== ========== ================== ==================
Pre-tax Income from continuing operations
plus fixed charges $ 11,226 $ 35,843 $ 53,577 $ 9,065 $ 8,377
========== ========== ========== ================== ==================
Ratio of earnings to fixed charges 1.8 4.4 3.0 1.9 2.1
========== ========== ========== ================== ==================
</Table>
<Page>
PRESTIGE BRANDS INTERNATIONAL
RATIO OF EARNINGS TO FIXED CHARGES
FISCAL YEAR UNLESS OTHERWISE INDICATED
($ IN THOUSANDS)
<Table>
<Caption>
Period from Period from
April 1, 2003 February 7, 2004
2001 2002 2003 to February 6, 2004 to March 31, 2004 Pro Forma
--------- --------- --------- ------------------- ------------------- ---------
Pre-tax income (loss) from continuing
operations $ 2,391 $ 938 $ 6,909 $ 4,077 $ 2,844 $ 28,064
========= ========= ========= =================== =================== =========
Fixed charges:
Interest expense 2,086 8,847 9,806 8,195 1,735 47,270
One third of rent expense 84 104 113 118 25 263
--------- --------- --------- ------------------- ------------------- ---------
Total fixed charges $ 2,170 $ 8,951 $ 9,919 $ 8,313 $ 1,760 $ 47,533
========= ========= ========= =================== =================== =========
Pre-tax Income (loss) from
continuing operations plus fixed
charges $ 4,561 $ 9,889 $ 16,828 $ 12,390 $ 4,604 $ 75,597
========= ========= ========= =================== =================== =========
Ratio of earnings to fixed charges 2.1 1.1 1.7 1.5 2.6 1.6
========= ========= ========= =================== =================== =========
</Table>