Regal Rexnord (RRX) 10-Q 2009 Q3 Quarterly report

EXHIBIT 12

REGAL BELOIT CORPORATION

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

			(As Adjusted)*
	Six Months Ended		Years Ended
	June 27,		December 27,		December 29,		Years Ended December 31,
	2009		2008		2007		2006		2005		2004
Earnings available for fixed charges:
Income before taxes and
Noncontrolling interests	$	45,549	$	199,263	$	180,343	$	170,568	$	108,947	$	45,601
Interest expense		12,620		32,647		26,650		24,160		26,067		9,746
Estimated interest component of rental expense		3,592		5,318		4,433		2,500		2,705		2,189
Total earnings available for fixed charges	$	61,761	$	237,228	$	211,426	$	197,228	$	137,719	$	57,536
Fixed charges:
Interest expense	$	12,620	$	32,647	$	26,650	$	24,160	$	26,067	$	9,746
Estimated interest component of rental expense		3,592		5,318		4,433		2,500		2,705		2,189
Total fixed charges	$	16,212	$	37,965	$	31,083	$	26,660	$	28,772	$	11,935
Ratio of earnings to fixed charges		3.8		6.3		6.8		7.4		4.8		4.8
* See Note 2 of Notes to Condensed Consolidated Financial Statements regarding the adjustment pursuant to FSP APB 141.