Wellplace S-4 Registration of securities issued in business combination transactions

Exhibit 12.1

Acadia Healthcare Company, Inc.

Computation of Ratio of Earnings to Fixed Charges

(Unaudited)

(Dollars in thousands)

	Year Ended December 31,
	2009		2010		2011			2012		2013
EARNINGS:
Income (loss) from continuing operations before income taxes	$	2,811	$	7,158	$	(38,466	)	$	32,829	$	69,245
Fixed charges, exclusive of capitalized interest (a)		953		1,018		10,338			31,360		39,281
Earnings (loss)	$	3,764	$	8,176	$	(28,128	)	$	64,189	$	108,526
FIXED CHARGES:
Interest charged to expense (b)	$	776	$	760	$	9,223		$	29,792	$	37,271
Interest portion of rent expense (c)		177		258		1,115			1,568		2,010
Fixed charges, exclusive of capitalized interest		953		1,018		10,338			31,360		39,281
Capitalized interest		—		—		—			—		—
Total fixed charges	$	953	$	1,018	$	10,338		$	31,360	$	39,281
Ratio of earnings to fixed charges		3.95x		8.03x		n/a			2.05x		2.76x
Amount by which earnings are inadequate to cover fixed charges		n/a		n/a		38,466			n/a		n/a

(a) Calculated in fixed charges section below.

(b) Interest charged to expense excludes interest income and includes amortization of debt issuance costs.

(c) The interest portion of rent expense is estimated to be 20% of consolidated rent expense.