Exhibit 12.2
DaVita Inc.
Computation of Pro Forma Ratio of Earnings to Fixed Charges
| Three months ended March 31, 2005 |
Year ended December 31, 2004 |
||||||
| Earnings adjusted for fixed charges: |
|||||||
| Income from continuing operations |
$ | 88,162 | $ | (27,021 | ) | ||
| Add: |
|||||||
| Debt expense |
66,065 | 255,151 | |||||
| Interest portion of rental expense |
11,356 | 42,720 | |||||
| 77,421 | 297,871 | ||||||
| $ | 165,583 | $ | 270,850 | ||||
| Fixed Charges: |
|||||||
| Debt expense |
$ | 66,065 | $ | 255,151 | |||
| Interest portion of rental expense |
11,356 | 42,720 | |||||
| Capitalized interest |
306 | 1,078 | |||||
| Total fixed charges |
$ | 77,727 | $ | 298,949 | |||
| Ratio of earnings to fixed charges |
2.13 | 0.91 | |||||