Exhibit 12.1

D.R. HORTON, INC.
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

	Nine Months
	Ended			For the fiscal year ended September 30,
	June 30, 2008			2007			2006		2005			2004			2003
	($ in millions)
Consolidated income (loss) before income taxes	$	(1,466.6	)	$	(951.2	)	$	1,987.1	$	2,378.6		$	1,582.9		$	1,008.2
Minority interests in income before income taxes of subsidiaries which have incurred fixed charges		—			2.6			2.6		—			4.8			8.8
Minority interests in losses before income taxes of majority owned subsidiaries which have incured losses		(0.1	)		—			—		(0.3	)		(0.3	)		(0.9	)
Distributed income of 50%-or-less-owned affiliates, net of equity income or loss		—			—			—		—			—			0.6
Amortization of capitalized interest		269.0			254.5			237.1		225.0			249.1			219.4
Interest expensed		36.1			52.6			72.1		33.9			17.5			19.5
Earnings (loss)	$	(1,161.6	)	$	(641.5	)	$	2,298.9	$	2,637.2		$	1,854.0		$	1,255.6
Interest incurred	$	191.2		$	356.9		$	397.5	$	306.8		$	250.9		$	253.8
Fixed charges	$	191.2		$	356.9		$	397.5	$	306.8		$	250.9		$	253.8
Ratio of earnings to fixed charges		—			—			5.78		8.60			7.39			4.95
Coverage deficiency	$	1,352.8		$	998.4			—		—			—			—

Interest expensed and interest incurred include losses on early retirement of debt of $12.1 million, $17.9 million, $4.5 million, $3.0 million and $3.8 million in fiscal 2007, 2006, 2005, 2004 and 2003, respectively.