Gehl Company
Fixed Charge Coverage Ratio
Years Ended 2000 - Q2 2005

	Six Months Ended July 2, 2005		2005 Q2		2005 Q1		2004		2003		2002		2001		2000
Income before income taxes		15,978		8,518		7,460		19,985		3,354		1,605		3,546		14,856
+ Interest Expense		3,017		1,577		1,440		2,838		3,648		4,052		4,299		4,741
Total A		18,995		10,095		8,900		22,823		7,002		5,657		7,845		19,597
Interest Expense		3,017		1,577		1,440		2,838		3,648		4,052		4,299		4,741
+ Est. interest w/in rental expense		64		32		32		104		87		77		72		53
Total B		3,081		1,609		1,472		2,942		3,735		4,129		4,371		4,794
Fixed Charge Coverage Ratio Calculation
Total A		18,995		10,095		8,900		22,823		7,002		5,657		7,845		19,597
Total B		3,081		1,609		1,472		2,942		3,735		4,129		4,371		4,794
Fixed Charge Coverage Ratio		6.17		6.28		6.05		7.76		1.87		1.37		1.79		4.09