Exhibit 12.1

Molina Healthcare, Inc.
Computation of Ratio of Earnings to Fixed Charges
(Dollars in thousands)

	2007		2006		2005		2004		2003
Earnings:
Income before income taxes	$	93,696	$	73,458	$	43,851	$	87,685	$	66,413
Add: fixed charges		8,619		5,035		4,381		3,274		3,183
Total earnings	$	102,315	$	78,493	$	48,232	$	90,959	$	69,596
Fixed charges:
Interest expense, including amortization of debt issuance costs	$	4,631	$	2,353	$	1,529	$	1,049	$	1,452
Interest component of rent expense		3,988		2,682		2,852		2,225		1,731
Total fixed charges	$	8,619	$	5,035	$	4,381	$	3,274	$	3,183
Ratio of earnings to fixed charges		11.9x		15.6x		11.0x		27.8x		21.9x