Exhibit 12.1

Solectron Corporation

Statement of Computation of Ratios of Earnings to Fixed Charges

	Nine Months Ended						Twelve Months Ended
	May 31						August 31
	2006			2005			2005			2004			2003			2002			2001
	(in millions)
Net income (loss)	$	96.4		$	(8.1	)	$	3.4		$	(177.4	)	$	(3,452.6	)	$	(3,109.7	)	$	(123.9	)
Discontinued operations (income) loss, net of tax		(16.7	)		(14.2	)		(13.9	)		(85.0	)		443.7			40.4			33.4
Income tax expense (benefit)		(0.8	)		11.1			15.7			(3.3	)		525.5			(450.0	)		(35.9	)
Income (Loss) from continuing operations before income tax expense (benefit)	$	78.9		$	(11.2	)	$	5.2		$	(265.7	)	$	(2,483.4	)	$	(3,519.3	)	$	(126.4	)
Add back: fixed charges		34.9			67.7			78.7			172.1			236.2			271.2			199.4
Earnings before fixed charges	$	113.8		$	56.5		$	83.9		$	(93.6	)	$	(2,247.2	)	$	(3,248.1	)	$	73.0
Fixed Charges:
Interest portion of rent expense	$	14.1		$	17.4		$	22.2		$	26.8		$	29.1		$	33.6		$	24.6
Interest expense		20.8			50.3			56.5			145.3			207.1			237.6			174.8
Total fixed charges	$	34.9		$	67.7		$	78.7		$	172.1		$	236.2		$	271.2		$	199.4
Ratio of earnings to fixed charges		3.3x			0.8x			1.1x			—			—			—			—
Deficiency of earnings to fixed charges (1)	$	—		$	—		$	—		$	(265.7	)	$	(2,483.4	)	$	(3,519.3	)	$	(126.4	)

(1) Earnings before fixed charges were inadequate to cover fixed charges for fiscal years 2001, 2002, 2003 and 2004.