Exhibit 12  

Statement regarding Computation of Ratio of Earnings for Fixed Charges

REGAL-BELOIT Corporation
Ratio of Earnings to Fixed Charges
($000)

	Year Ended										9-Months Ended
	12/31/1999		12/31/00		12/31/2001		12/31/2002		12/31/2003		9/30/2003		9/28/2004
Pre-tax Income	$	63,254	$	56,550	$	34,042	$	37,977	$	40,843	$	30,123	$	35,600
Add: Fixed Charges -
Interest Expense	$	9,406	$	15,332	$	22,239	$	9,399	$	6,462	$	4,907	$	4,558
mortized Debt Expenses	$	230	$	475	$	1,104	$	1,040	$	1,058	$	787	$	1,197
Portion of Rent Expense
Representative of Interest (30%)	$	1,257	$	1,480	$	2,194	$	2,078	$	2,129	$	1,595	$	1,629
Total Fixed Charges	$	10,893	$	17,287	$	25,537	$	12,517	$	9,649	$	7,289	$	7,384
Earnings Available for Fixed Charges	$	74,147	$	73,837	$	59,579	$	50,494	$	50,492	$	37,412	$	42,984
Fixed Charges	$	10,893	$	17,287	$	25,537	$	12,517	$	9,649	$	7,289	$	7,384
Ratio of Earnings to Fixed Charges		6.81		4.27		2.33		4.03		5.23		5.13		5.82