Barnes (B) 8-K Barnes Group Inc. Announces Its Intention to

Exhibit 12.1

Barnes Group Inc.

Computation of Ratio of Earnings to Fixed Charges

(Dollars in thousands)

				As Adjusted
Years Ended December 31,	2006			2005			2004			2003			2002
Earnings available for fixed charges:
Income before income taxes	$	93,241		$	68,151		$	35,877		$	32,718		$	25,418
Equity (income) loss, net of distributions		—			335			355			(489	)		(477	)
Capitalized interest		(714	)		(241	)		(314	)		(85	)		(128	)
Amortization of capitalized interest		262			246			291			317			344
Fixed charges per below		29,441			22,460			20,362			20,446			18,730
Earnings	$	122,230		$	90,951		$	56,571		$	52,906		$	43,887
Fixed Charges:
Interest expensed and capitalized, including amortization of debt issuance costs	$	24,451		$	17,947		$	15,938		$	16,253		$	15,311
Interest portion of rental expense (33%)		4,990			4,513			4,424			4,193			3,419
Fixed charges	$	29,441		$	22,460		$	20,362		$	20,446		$	18,730
Ratio of earnings to fixed charges		4.2	x		4.0	x		2.8	x		2.6	x		2.3	x