Exhibit 12.1

Hawaiian Telcom Communications, Inc.

Ratio of Earnings to Fixed Charges

	Predecessor														Company						Pro Forma
	Years Ended December 31,										Nine Months Ended September 30, 2004		Period from January 1 to May 2, 2005		Period from May 21 to December 31, 2004		Period from May 21 to September 30, 2004		Nine Months Ended September 30, 2005		Year Ended December 31, 2004		Nine Months Ended September 30, 2005
	2000		2001		2002		2003		2004
Income before provision for income taxes and cumulative effect of accounting changes	166,200		121,500		78,700		27,100		57,400		45,200		24,800		(17,373	)	(3,430	)	(128,834	)	(130,770	)	(143,552	)
Interest expense	35,800		39,900		37,400		33,700		36,800		27,000		11,700		—		—		51,604		111,200		88,671
Amortization of previously capitalized interest	200		200		200		300		100		100		100		—		—		100		100		100
Lease expense	8,500		6,900		9,900		9,300		6,800		4,589		2,197		—		—		2,129		6,800		4,326
Factor	33	%	33	%	33	%	33	%	33	%	33	%	33	%	33	%	33	%	33	%	33	%	33	%
Interest factor on rentals (2)	2,800		2,300		3,300		3,100		2,300		1,530		732		—		—		710		2,267		1,442
Equity in (income) loss of unconsolidated businesses	(5,800	)	2,900		100		—		—		—		—		—		—		—		—		—
Dividends from equity investees	18,700		1,500		—		—		—		—		—		—		—		—		—		—
Earnings available for fixed charges	217,900		168,300		119,700		64,200		96,600		73,830		37,332		(17,373	)	(3,430	)	(76,420	)	(17,203	)	(53,339	)
Interest expense	35,800		39,900		37,400		33,700		36,800		27,000		11,700		—		—		51,604		111,200		88,671
Capitalized interest	400		400		300		200		100		90		80		—		—		804		90		884
Interest factor on rentals (2)	2,800		2,300		3,300		3,100		2,300		1,530		732		—		—		710		2,267		1,442
Fixed charges	39,000		42,600		41,000		37,000		39,200		28,620		12,512		—		—		53,118		113,557		90,997
Ratio of earnings to fixed charges	5.6		4.0		2.9		1.7		2.5		2.6		3.0		NA	(3)	NA	(3)	NA		NA		NA
Deficiency of earnings to fixed charges	NA		NA		NA		NA		NA		NA		NA		NA	(3)	NA	(3)	129,538		130,760		144,336

(1) The ratio of earnings to fixed charges is computed by dividing earnings by fixed charges. For this purpose, earnings includes pre-tax income from continuing operations and fixed charges include interest, whether expensed or capitalized, and an estimate of interest within rental expense.

(2) The Company uses one-third of rental expense as an estimation of the interest factor on its rental expense.

(3) There were no fixed charges for the Company during 2004.