Exhibit 12.1

SKILLED HEALTHCARE GROUP, INC.
COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES
(in thousands, except ratio amounts)

	Year			Year			Year			Year			Year			Six Months			Six Months
	Ended			Ended			Ended			Ended			Ended			Ended			Ended
	2001			2002			2003			2004			2005			30-Jun-05			30-Jun-06
Interest Expense	$	27,538		$	25,175		$	27,486		$	22,370		$	27,629		$	11,123		$	22,839
Less Interest Income		(548	)		(588	)		(147	)		(789	)		(949	)		(362	)		(628	)
Deferred Financing Fees Amortization		3,682			1,893			1,550			1,155			1,657			794			1,424
Preference Security Dividend		—			—			—			782			837			837			—
Interest Portion of Rental Expense		2,611			2,636			3,004			4,111			4,776			2,388			2,516
Total Fixed Charges		33,283			29,116			31,893			27,629			33,950			14,780			26,151
(Loss) income before (benefit from) provision for income taxes, discontinued operations and cumulative effect of a change in accounting principle		(143,928	)		(2,145	)		(5,296	)		18,153			7,778			7,635			13,489
Plus:
Fixed Charges		33,283			29,116			31,893			27,629			33,950			14,780			26,151
Less:
Preference security dividend of consolidated subsidiaries		—			—			—			(782	)		(837	)		(837	)		—
(Losses) Earnings	$	(110,645	)	$	26,971		$	26,597		$	45,000		$	40,891		$	21,578		$	39,640
Fixed Charges	$	33,283		$	29,116		$	31,893		$	27,629		$	33,950		$	14,780		$	26,151
Ratio of Earnings to Fixed Charges		(3.32	)		0.93			0.83			1.63			1.20			1.46			1.52
Earnings shortfall	$	(143,928	)	$	(2,145	)	$	(5,296	)