EXHIBIT 12.1

LIST OF SUBSIDIARIES

+ Wholly owned subsidiary of Molina Healthcare of New Mexico, Inc.

Molina Healthcare, Inc.

Computation of Ratio of Earnings to Fixed Charges

	Year Ended December 31,
	2012			2011			2010			2009			2008
	(Dollars in Thousands)
Earnings:
Income before income taxes	$	19,065		$	64,654		$	89,492		$	38,157		$	94,324
Add fixed charges:
Interest expense, including amortization of debt discount and expense	16,769			15,519			15,509			13,777			13,231
Estimated interest portion of rental expense	2,865			2,542			4,522			5,181			4,370
Total fixed charges	19,634			18,061			20,031			18,958			17,601
Total earnings available for fixed charges	$	38,699		$	82,715		$	109,523		$	57,115		$	111,925
Fixed charges from above:	$	19,634		$	18,061		$	20,031		$	18,958		$	17,601
Ratio of Earnings to Fixed Charges	2.0			4.6			5.5			3.0			6.4
Total rent expense	$	20,462		$	23,110		$	25,124		$	20,723		$	17,481
Interest factor	14		%	11		%	18		%	25		%	25		%
Interest component of rental expense	$	2,865		$	2,542		$	4,522		$	5,181		$	4,370