Exhibit 12.1

Molina Healthcare, Inc.

Computation of Ratio of Earnings to Fixed Charges

		September 30,			September 30,			September 30,			September 30,			September 30,
	Year Ended December 31, 2011
	2011			2010			2009			2008			2007
	(Dollars in thousands)
Earnings:
Income before income taxes	$	64,654		$	89,492		$	38,157		$	94,324		$	92,722
Add fixed charges:
Interest expense, including amortization of debt discount and expense		15,519			15,509			13,777			13,231			5,605
Estimated interest portion of rental expense		2,542			4,524			5,181			4,370			3,988
Total fixed charges		18,061			20,033			18,958			17,601			9,593
Total earnings available for fixed charges	$	82,715		$	109,525		$	57,115		$	111,925		$	102,315
Fixed charges from above:	$	18,061		$	20,033		$	18,958		$	17,601		$	9,593
Ratio of Earnings to Fixed Charges		4.6			5.6			3.0			6.4			10.7
Total rent expense	$	23,110		$	25,134		$	20,723		$	17,481		$	18,127
Interest factor		11	%		18	%		25	%		25	%		22	%
Interest component of rental expense	$	2,542		$	4,524		$	5,181		$	4,370		$	3,988