Exhibit 12.1

Molina Healthcare, Inc.

Computation of Ratio of Earnings to Fixed Charges

	Year Ended December 31,
	2010			2009(1)			2008(1)			2007			2006
				(Dollars in thousands)
Earnings:
Income before income taxes	$	89,492		$	38,157		$	94,324		$	92,722		$	73,458
Add fixed charges:
Interest expense, including amortization of debt discount and exp		15,509			13,777			13,231			5,605			2,353
Estimated interest portion of rental expense		4,524			5,181			4,370			3,988			2,682
Total fixed charges		20,033			18,958			17,601			9,593			5,035
Total earnings available for fixed charges	$	109,525		$	57,115		$	111,925		$	102,315		$	78,493
Fixed Charges from above	$	20,033		$	18,958		$	17,601		$	9,593		$	5,035
Ratio of Earnings to Fixed Charges		5.6			3.0			6.4			10.7			15.6
Total rent expense	$	25,134		$	20,723		$	17,481		$	18,127		$	12,193
Interest factor		18	%		25	%		25	%		22	%		22	%
Interest component of rental expense	$	4,524		$	5,181		$	4,370		$	3,988		$	2,682

(1) Effective January 1, 2008 through December 31, 2009, income tax expense included both the Michigan business income tax, or BIT, and Michigan modified gross receipts tax, or MGRT. Effective January 1, 2010, we have recorded the MGRT as a premium tax and not as an income tax. We will continue to record the BIT as an income tax. For the years ended December 31, 2009, and 2008, amounts for premium tax expense and income tax expense have been reclassified to conform to this presentation. The MGRT amounted to $6.2 million, $5.5 million, and $5.1 million for the years ended December 31, 2010, 2009, and 2008, respectively.