Regal Beloit Corporation
Ratio of Earnings to Fixed Charges
(Dollars in thousands)

	Nine Months Ended September 27,		Years Ended December
	2008		2007		2006		2005		2004		2003
Earnings calculation:
Income before taxes & minority interest	$	170,724	$	184,937	$	174,842	$	112,924	$	48,558	$	40,843
Interest expense		21,449		22,056		19,886		22,090		6,787		6,462
Estimated interest component of rental expense		4,337		4,433		2,500		2,705		2,189		2,366
Total adjusted earnings	$	196,510	$	211,426	$	197,228	$	137,719	$	57,534	$	49,671
Fixed charges:
Interest expense	$	21,449	$	22,056	$	19,886	$	22,090	$	6,787	$	6,462
Estimated interest component of rental expense		4,337		4,433		2,500		2,705		2,189		2,366
Total fixed charges	$	25,786	$	26,489	$	22,386	$	24,795	$	8,976	$	8,828
Ratio of earnings to fixed charges		7.62		7.98		8.81		5.55		6.41		5.63

Note: Interest component of rental expense is estimated to be 1/3 of rental expense.