Exhibit 12

BGF Industries, Inc.

Computation of Ratio of Earnings to Fixed Charges

(dollars in thousands)





|                                                      |  |                                |        |      |   |        |      |  |      |        |  |      |        |   |  |   |          |  
|----------------------------------------------------- |  | ------------------------------ | ------ | ---- | - | ------ | ---- |  | ---- | ------ |  | ---- | ------ | - |  | - | -------- | -
|                                                      |  | Fiscal Year Ended December 31, |       
|                                                      |  | 2006                           |        | 2005 |   |        | 2004 |  | 2003 |        |  | 2002 |       
|Earnings:                                             |  |                                |        |      |   |        |      |  |      |        |  |      |        |   |  |   |          |  
|Pretax income (loss) (a)                              |  | $                              | 7,557  |      | $ | (4,905 | )    |  | $    | 1,897  |  | $    | (3,436 | ) |  | $ | (129,012 | )
|Add:                                                  |  |                                |        |      |   |        |      |  |      |        |  |      |        |   |  |   |          |  
|Fixed charges                                         |  |                                | 11,393 |      |   | 11,717 |      |  |      | 12,430 |  |      | 14,097 |   |  |   | 14,239   |  
|Capitalized interest                                  |  |                                |       |      |   |       |      |  |      |       |  |      |       |   |  |   |         |  
|                                                      |  |                                |        |      |   |        |      |  |      |        |  |      |        |   |  |   |          |  
|                                                      |  | $                              | 18,950 |      | $ | 6,812  |      |  | $    | 14,327 |  | $    | 10,661 |   |  | $ | (114,773 | )
|                                                      |  |                                |        |      |   |        |      |  |      |        |  |      |        |   |  |   |          |  
|Fixed Charges:                                        |  |                                |        |      |   |        |      |  |      |        |  |      |        |   |  |   |          |  
|Interest expense(b)                                   |  | $                              | 11,029 |      | $ | 11,333 |      |  | $    | 12,025 |  | $    | 13,812 |   |  | $ | 13,926   |  
|Portion of rents representative of interest factor(c) |  |                                | 364    |      |   | 384    |      |  |      | 405    |  |      | 285    |   |  |   | 313      |  
|                                                      |  |                                |        |      |   |        |      |  |      |        |  |      |        |   |  |   |          |  
|                                                      |  | $                              | 11,393 |      | $ | 11,717 |      |  | $    | 12,430 |  | $    | 14,097 |   |  | $ | 14,239   |  
|                                                      |  |                                |        |      |   |        |      |  |      |        |  |      |        |   |  |   |          |  
|Ratio of earnings to fixed Charges                    |  |                                | 1.7x   |      |   |       |      |  |      | 1.2x   |  |      |       |   |  |   |         |  

---

|(a) | Income (loss) before taxes and extraordinary loss.
|--- | --------------------------------------------------

|(b) | Includes amortization of debt issuance costs and original issue discount and excludes capitalized interest.
|--- | -----------------------------------------------------------------------------------------------------------

|(c) | One-third of rental expense.
|--- | ----------------------------