EXHIBIT 12

                               ArvinMeritor, Inc.
                    Computation of Earnings to Fixed Charges
                        Nine Months Ended June 30, 2003
                        (in millions, except for Ratio)




                                                            
Earnings Available for Fixed Charges:

     Pre-tax income from continuing operations                 $      161

Adjustments:
     Undistributed income of affiliates                                10
                                                               ----------
                                                                      171
Add fixed charges included in earnings:
     Interest expense                                                  81
     Interest element of rentals                                        8
                                                               ----------
       Total                                                           89
                                                               ----------

     Total earnings available for fixed charges:               $      260
                                                               ----------

Fixed Charges:
     Fixed charges included in earnings                        $       89
     Capitalized interest                                               -
                                                               ----------
     Total fixed charges                                       $       89
                                                               ----------

     Ratio of Earnings to Fixed Charges (1)                          2.92
                                                               ==========



(1) - "Earnings" are defined as pre-tax income from continuing operations,
adjusted for undistributed earnings of less than majority owned subsidiaries and
fixed charges excluding capitalized interest.
"Fixed charges" are defined as interest on borrowings (whether expensed or
capitalized), the portion of rental expense applicable to interest, and
amortization of debt issuance costs.