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			Year
	ended			ended			ended			ended			ended			ended
	2001			2002			2003			2004			2005			2006
Interest expense	$	27,538		$	25,175		$	27,486		$	22,370		$	27,629		$	46,286
Deferred financing fees
amortization		3,682			1,893			1,550			1,155			1,657			2,640
Preference security dividend		—			—			—			782			830			—
Interest portion of rental expense		2,611			2,636			3,004			4,111			4,776			5,040
Total fixed charges		33,831			29,704			32,040			28,418			34,892			53,966
(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			29,541
Plus:
Fixed charges		33,831			29,704			32,040			28,418			34,892			53,966
Less:
Preference security dividend of consolidated subsidiaries		—			—			—			(782	)		(830	)		—
(Losses) earnings	$	(110,097	)	$	27,559		$	26,744		$	45,789		$	41,840		$	83,507
Fixed charges	$	33,831		$	29,704		$	32,040		$	28,418		$	34,892		$	53,966
Ratio of earnings to fixed charges		(3.25	)		0.93			0.83			1.61			1.20			1.55
Earnings shortfall	$	(143,928	)	$	(2,145	)	$	(5,296	)