Exhibit 12.1

Education Management LLC

Computation of Ratio of Earnings to Fixed Charges (Unaudited)

(Dollars in millions)

	Year ended June 30, 2002		Year ended June 30, 2003		Year ended June 30, 2004		Year ended June 30, 2005		Predecessor		Successor
									July 1, 2005 through May 31, 2006		June 1, 2005 through June 30, 2006
Computation of fixed charges
Interest expense		1.7		1.1		2.2		1.3		0.8		13.8
Amortization of debt issuance costs		0.8		1.0		0.5		0.4		1.3		0.6
Portion of rental expense representative of interest		11.4		14.2		16.9		19.0		18.5		1.9
Total fixed charges	$	13.9	$	16.3	$	19.5	$	20.7	$	20.6	$	16.3
Computation of earnings
Income (loss) before income taxes	$	67.4	$	91.5	$	130.5	$	168.8	$	174.0	$	(32.1	)
Fixed charges per above		13.9		16.3		19.5		20.7		20.6		16.3
Total earnings	$	81.2	$	107.7	$	150.1	$	189.5	$	194.6	$	(15.8	)
Ratio of earnings to fixed charges		5.9		6.6		7.7		9.2		9.4		(1.0	)

*Earnings for the period June 1 through June 30, 2006 were inadequate to cover fixed charges by $32.1