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		Three Months
	ended			ended			ended			ended			ended			ended		ended
	2001			2002			2003			2004			2005			2006		March 31, 2007
Interest expense	$	27,538		$	25,175		$	27,486		$	22,370		$	27,629		$	46,286	$	12,092
Deferred financing fees
amortization		3,682			1,893			1,550			1,155			1,657			2,640		722
Preference security dividend		—			—			—			782			830			—		—
Interest portion of rental expense		2,611			2,636			3,004			4,111			4,776			5,040		1,256
Total fixed charges		33,831			29,704			32,040			28,418			34,892			53,966		14,070
(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		8,032
Plus:
Fixed charges		33,831			29,704			32,040			28,418			34,892			53,966		14,070
Less:
Preference security dividend of consolidated subsidiaries		—			—			—			(782	)		(830	)		—		—
(Losses) earnings	$	(110,097	)	$	27,559		$	26,744		$	45,789		$	41,840		$	83,507	$	22,102
Fixed charges	$	33,831		$	29,704		$	32,040		$	28,418		$	34,892		$	53,966	$	14,070
Ratio of earnings to fixed charges		(3.25	)		0.93			0.83			1.61			1.20			1.55		1.57
Earnings shortfall	$	(143,928	)	$	(2,145	)	$	(5,296	)