Exhibit 12

Moog Inc.

Ratio of Earnings to Fixed Charges

($ in thousands of U.S. dollars)

		Nine	Nine
		Months	Months
		Ended	Ended
		June 30,	June 30,	Fiscal	Fiscal	Fiscal	Fiscal	Fiscal
		2003	2002	2002	2001	2000	1999	1998
Earnings:
	Earnings before income taxes	$    42,544	$    38,184	$    52,990	$    42,013	$    38,615	$    36,728	$    29,873
	Fixed charges included in earnings	18,301	24,055	31,802	37,817	38,268	32,804	23,832
	Earnings	$  60,845	$   62,239	$    84,792	$    79,830	$    76,883	$    69,532	$    53,705
Fixed charges:
	Interest expense	$    14,302	$    19,980	$    26,242	$    32,054	$    33,271	$    28,188	$    20,148
	Amortization of debt issuance costs	791	785	1,174	1,177	1,293	1,413	1,226
	Interest component of rent expense	3,202	3,284	4,378	4,578	3,696	3,195	2,449
	Preferred stock dividends	6	6	8	8	8	8	9
	Fixed Charges	$    18,301	$    24,055	$    31,802	$    37,817	$    38,268	$    32,804	$    23,832
Ratio of Earnings to Fixed Charges		3.3	2.6	2.7	2.1	2.0	2.1	2.3