Exhibit 12.1

Emulex Corporation
Ratio of Earnings/Deficit to Fixed Charges

		Six Months		Fiscal Years
		Ended
		Dec. 28, 2003		2003		2002			2001		2000		1999
EARNINGS:
	Pretax income from continuing operations		49,091		105,951		(96,527	)	$	8,584	$	43,830	$	5,512
	Fixed charges		1,973		5,946		3,722			173		138		169
	Total earnings	$	51,064	$	111,897	$	(92,805	)	$	8,757	$	43,968	$	5,681
FIXED CHARGES:
	Interest expensed		1,760		5,510		3,396		$	1	$	32	$	72
	Interest within rental expense(1)		213		436		326			172		106		97
	Total fixed charges	$	1,973	$	5,946	$	3,722		$	173	$	138	$	169
RATIO OF EARNINGS TO FIXED CHARGES			26		19		N/A			51		319		34
DEFICIT OF EARNINGS TO FIXED CHARGES			N/A		N/A		(96,527	)		N/A		N/A		N/A

(1) The interest rate used on this calculation was 11.5%.