Exhibit 12.1

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

	Year Ended December 31,
	2008			2007			2006			2005			2004
Earnings:
Income before income taxes	$	103,891		$	93,696		$	73,458		$	43,851		$	87,685
Add fixed charges:
Interest expense, including amortization of debt discount and exp		8,714			4,631			2,353			1,529			1,049
Estimated interest portion of rental expense		4,370			3,988			2,682			2,852			2,225
Total fixed charges		13,084			8,619			5,035			4,381			3,274
Total earnings available for fixed charges	$	116,975		$	102,315		$	78,493		$	48,232		$	90,959
Fixed Charges from above	$	13,084		$	8,619		$	5,035		$	4,381		$	3,274
Ratio of Earnings to Fixed Charges		8.9			11.9			15.6			11.0			27.8
Total rent expense	$	17,481		$	18,127		$	12,193		$	9,505		$	7,416
Interest factor		25	%		22	%		22	%		30	%		30	%
Interest component of rental expense	$	4,370		$	3,988		$	2,682		$	2,852		$	2,225