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