EXHIBIT 12.1



BEA Systems, Inc.

Ratio of Earnings to
Fixed Charges

(in thousands)



|                                                   |  |                                |         |      |   |         |  |          |         |          |   |         |  |   |        |  
|-------------------------------------------------- |  | ------------------------------ | ------- | ---- | - | ------- |  | -------- | ------- | -------- | - | ------- |  | - | ------ | -
|                                                   |  | Fiscal Years Ended January 31, |        
|                                                   |  | 2006                           |         | 2005 |   | 2004    |  | 2003 (2) |         | 2002 (2) |  
|Income (loss) before income taxes                  |  | $                              | 142,743 |      | $ | 131,056 |  | $        | 169,534 |          | $ | 119,823 |  | $ | (4,268 | )
|                                                   |  |                                |         |      |  
|Add fixed charges                                  |  |                                | 46,996  |      |   | 42,380  |  |          | 46,493  |          |   | 54,572  |  |   | 50,212 |  
|                                                   |  |                                |         |      |   |         |  |          |         |          |   |         |  |   |        |  
|Earnings (as defined)                              |  | $                              | 189,739 |      | $ | 173,436 |  | $        | 216,027 |          | $ | 174,395 |  | $ | 45,944 |  
|                                                   |  |                                |         |      |   |         |  |          |         |          |   |         |  |   |        |  
|Fixed charges:                                     |  |                                |         |      |   |         |  |          |         |          |   |         |  |   |        |  
|Interest expense (1)                               |  | $                              | 32,073  |      | $ | 28,867  |  | $        | 30,195  |          | $ | 33,257  |  | $ | 30,232 |  
|                                                   |  |                                |         |      |  
|Portion of rent expense representative of interest |  |                                | 12,153  |      |   | 10,660  |  |          | 12,730  |          |   | 17,134  |  |   | 17,820 |  
|Amortization of debt premium and issuance costs    |  |                                | 2,769   |      |   | 2,853   |  |          | 3,568   |          |   | 4,181   |  |   | 2,160  |  
|                                                   |  |                                |         |      |   |         |  |          |         |          |   |         |  |   |        |  
|Total fixed charges                                |  | $                              | 46,996  |      | $ | 42,380  |  | $        | 46,493  |          | $ | 54,572  |  | $ | 50,212 |  
|                                                   |  |                                |         |      |   |         |  |          |         |          |   |         |  |   |        |  
|Ratio of earnings to fixed charges                 |  |                                | 4.04    |      |   | 4.09    |  |          | 4.65    |          |   | 3.20    |  |   | *      |  
|                                                   |  |                                |         |      |   |         |  |          |         |          |   |         |  |   |        |  



|* | Earnings (as defined) were insufficient to cover fixed charges by $4,268 for the fiscal year ended January 31, 2002.
|- | --------------------------------------------------------------------------------------------------------------------



|(1) | Excludes debt conversion premium of $236 and $8,054 in fiscal 2001 and 2000, respectively, which is included in amortization of debt premium and issuance costs.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------



|(2) | Revised to include land lease interest as interest expense rather than operating rent
|--- | -------------------------------------------------------------------------------------