**Exhibit 12.1**

 

**FIVESTAR QUALITY CARE, INC.**

**COMPUTATIONOF RATIO OF EARNINGS TO FIXED CHARGES**

**(inthousands except ratios)**

** **
| ** **                                          | ** ** | **Year ended December 31,** | ** ** |
|-----------------------------------------------------|------------|----------------------------------|------------|
| ** **                                          | ** ** | **2005**                         | ** ** | **2004** | ** ** | **2003** | ** ** | **2002** | ** ** | **2001** | ** ** |
| Consolidated  (loss) earnings                       |       | $                                | (80,416    | ) | $ | 4,461 |   | $ | (6,500 | ) | $ | (12,925 | ) | $ | 527 |   |
| Consolidated  fixed charges                         |       | 3,743                            |       | 1,170 |   | 1,439 |   | 249 |   | 0 |   |
|                                                |       |                             |       |   |   |   |   |   |   |   |   |
| Ratio of  consolidated earnings to fixed charges    |       | N/M                              |       | 3.8 | x | N/M |   | N/M |   | N/M |   |
| Deficiency                                          |       | 87,902                           |       | — |   | 9,378 |   | 13,423 |   | N/A |   |
|                                                |       |                             |       |   |   |   |   |   |   |   |   |
| Calculation  of fixed charges:                      |       |                             |       |   |   |   |   |   |   |   |   |
| Interest expense                                    |       | $                                | 3,348      |   | $ | 880 |   | $ | 1,164 |   | $ | 198 |   | $ | — |   |
| Interest expense capitalized                        |       | —                           |       | — |   | — |   | — |   | — |   |
| Interest component of capitalized lease  expense    |       | —                           |       | — |   | — |   | — |   | — |   |
| Amortization of debt discounts                      |       | —                           |       | — |   | — |   | — |   | — |   |
| Amortization of capitalized deferred  finance costs |       | 395                              |       | 290 |   | 275 |   | 51 |   | — |   |
|                                                |       |                             |       |   |   |   |   |   |   |   |   |
| Fixed charges                                       |       | $                                | 3,743      |   | $ | 1,170 |   | $ | 1,439 |   | $ | 249 |   | $ | — |   |
|                                                |       |                             |       |   |   |   |   |   |   |   |   |
| Calculation  of consolidated earnings (loss):       |       |                             |       |   |   |   |   |   |   |   |   |
| Consolidated net income                             |       | $                                | (84,159    | ) | $ | 3,291 |   | $ | (7,939 | ) | $ | (13,174 | ) | $ | 527 |   |
| Consolidated fixed charges                          |       | 3,743                            |       | 1,170 |   | 1,439 |   | 249 |   | — |   |
|                                                |       |                             |       |   |   |   |   |   |   |   |   |
| Consolidated earnings (loss)                        |       | $                                | (80,416    | ) | $ | 4,461 |   | $ | (6,500 | ) | $ | (12,925 | ) | $ | 527 |   |

 

----