Exhibit 12.1

BEA Systems, Inc.

Ratio of Earnings to Fixed Charges

(in thousands)



|                                                   |  |                    |        |                   |   |                   |  |                   |         |                      |   |         |  |   |        
|-------------------------------------------------- |  | ------------------ | ------ | ----------------- | - | ----------------- |  | ----------------- | ------- | -------------------- | - | ------- |  | - | -------
|                                                   |  | Fiscal Years Ended
|                                                   |  | 2007               |        | 2006 As Restated* |   | 2005 As Restated* |  | 2004 As Restated* |         | 2003 As Restated*(1)
|Income (loss) before income taxes                  |  | $                  | 10,686 |                   | $ | 218,187           |  | $                 | 197,885 |                      | $ | 126,833 |  | $ | 53,200 
|Add fixed charges                                  |  |                    | 35,961 |                   |   | 46,996            |  |                   | 42,380  |                      |   | 46,493  |  |   | 54,572 
|                                                   |  |                    |        |                   |   |                   |  |                   |         |                      |   |         |  |   |        
|Earnings (as defined)                              |  | $                  | 46,647 |                   | $ | 265,183           |  | $                 | 240,265 |                      | $ | 173,326 |  | $ | 107,772
|                                                   |  |                    |        |                   |   |                   |  |                   |         |                      |   |         |  |   |        
|Fixed charges:                                     |  |                    |        |                   |   |                   |  |                   |         |                      |   |         |  |   |        
|Interest expense                                   |  | $                  | 22,623 |                   | $ | 32,072            |  | $                 | 29,984  |                      | $ | 30,195  |  | $ | 33,257 
|                                                   |  |                    |        |                   |  
|Portion of rent expense representative of interest |  |                    | 11,045 |                   |   | 12,153            |  |                   | 10,660  |                      |   | 12,730  |  |   | 17,134 
|Amortization of debt premium and issuance costs    |  |                    | 2,294  |                   |   | 2,769             |  |                   | 2,853   |                      |   | 3,568   |  |   | 4,181  
|                                                   |  |                    |        |                   |   |                   |  |                   |         |                      |   |         |  |   |        
|Total fixed charges                                |  | $                  | 35,962 |                   | $ | 46,994            |  | $                 | 43,497  |                      | $ | 46,493  |  | $ | 54,572 
|                                                   |  |                    |        |                   |   |                   |  |                   |         |                      |   |         |  |   |        
|Ratio of earnings to fixed charges                 |  |                    | 1.30   |                   |   | 5.64              |  |                   | 5.52    |                      |   | 3.73    |  |   | 1.97   
|                                                   |  |                    |        |                   |   |                   |  |                   |         |                      |   |         |  |   |        

---

|* | See Note 2, Restated Consolidated Financial Statements,  in Notes to Consolidated Financial Statements in the Form 10-K dated January 31, 2007.
|- | -------------------------------------------------------------------------------------------------------------------------------------------------



|(1) | Revised to include land lease interest as interest expense rather than operating rent
|--- | -------------------------------------------------------------------------------------