**Exhibit12.1**

**Hawaiian Telcom Communications,Inc.**

**Ratio of Earnings to FixedCharges**

**(Dollarsin thousands)**
| ** **                                                                            | ** ** | **Predecessor** | ** ** | **Company** | ** ** |
|---------------------------------------------------------------------------------------|------------|-----------------|------------|-------------|------------|
| ** **                                                                            | ** ** | ** **      | ** ** | ** **  | ** ** | ** ** | ** ** | ** ** | ** ** | **Period from** | ** ** | ** ** | ** ** | ** ** | ** ** |
| ** **                                                                            | ** ** | ** **      | ** ** | ** **  | ** ** | ** ** | ** ** | **Period from** | ** ** | **May 21 to** | ** ** | **Year Ended** | ** ** | **Year Ended** | ** ** |
| ** **                                                                            | ** ** | ** **      | ** ** | ** **  | ** ** | ** ** | ** ** | **January 1 to** | ** ** | **December** | ** ** | **December** | ** ** | **December** | ** ** |
| ** **                                                                            | ** ** | **2002**        | ** ** | **2003**    | ** ** | **2004** | ** ** | **May 1, 2005** | ** ** | **31, 2004** | ** ** | **31, 2005** | ** ** | **31, 2006** | ** ** |
|                                                                                  |       |            |       |        |       |   |   |   |   |   |   |   |   |   |   |
| Income before provision  for income taxes and cumulative effect of accounting changes |       | 78,700          |       | 27,100      |       | 57,400 |   | 24,800 |   | (17,373 | ) | (171,605 | ) | (138,555 | ) |
|                                                                                  |       |            |       |        |       |   |   |   |   |   |   |   |   |   |   |
| Interest expense                                                                      |       | 37,400          |       | 33,700      |       | 36,800 |   | 11,700 |   | — |   | 79,208 |   | 115,770 |   |
|                                                                                  |       |            |       |        |       |   |   |   |   |   |   |   |   |   |   |
| Amortization of  previously capitalized interest                                      |       | 200             |       | 300         |       | 100 |   | 100 |   | — |   | 100 |   | 600 |   |
|                                                                                  |       |            |       |        |       |   |   |   |   |   |   |   |   |   |   |
| Lease expense                                                                         |       | 9,900           |       | 9,300       |       | 6,800 |   | 2,197 |   | — |   | 3,457 |   | 5,293 |   |
| Factor                                                                                |       | 33              | %          | 33          | %          | 33 | % | 33 | % | 33 | % | 33 | % | 33 | % |
| Interest factor on  rentals (2)                                                  |       | 3,300           |       | 3,100       |       | 2,300 |   | 732 |   | — |   | 1,152 |   | 1,764 |   |
|                                                                                  |       |            |       |        |       |   |   |   |   |   |   |   |   |   |   |
| Equity in (income) loss  of unconsolidated businesses                                 |       | 100             |       | —      |       | — |   | — |   | — |   | — |   | — |   |
|                                                                                  |       |            |       |        |       |   |   |   |   |   |   |   |   |   |   |
| Dividends from equity investees                                                       |       | —          |       | —      |       | — |   | — |   | — |   | — |   | — |   |
|                                                                                  |       |            |       |        |       |   |   |   |   |   |   |   |   |   |   |
| Earnings available for fixed  charges                                                 |       | 119,700         |       | 64,200      |       | 96,600 |   | 37,332 |   | (17,373 | ) | (91,145 | ) | (20,421 | ) |
|                                                                                  |       |            |       |        |       |   |   |   |   |   |   |   |   |   |   |
| Interest expense                                                                      |       | 37,400          |       | 33,700      |       | 36,800 |   | 11,700 |   | — |   | 79,208 |   | 115,770 |   |
|                                                                                  |       |            |       |        |       |   |   |   |   |   |   |   |   |   |   |
| Capitalized interest                                                                  |       | 300             |       | 200         |       | 100 |   | 80 |   | — |   | 2,006 |   | 2,775 |   |
|                                                                                  |       |            |       |        |       |   |   |   |   |   |   |   |   |   |   |
| Interest factor on  rentals (2)                                                  |       | 3,300           |       | 3,100       |       | 2,300 |   | 732 |   | — |   | 1,152 |   | 1,764 |   |
|                                                                                  |       |            |       |        |       |   |   |   |   |   |   |   |   |   |   |
| Fixed charges                                                                         |       | 41,000          |       | 37,000      |       | 39,200 |   | 12,512 |   | — |   | 82,366 |   | 120,309 |   |
|                                                                                  |       |            |       |        |       |   |   |   |   |   |   |   |   |   |   |
| Ratio of earnings to fixed  charges                                                   |       | 2.9             |       | 1.7         |       | 2.5 |   | 3.0 |   | NA | (3) | NA |   | NA |   |
|                                                                                  |       |            |       |        |       |   |   |   |   |   |   |   |   |   |   |
| Deficiency of earnings to fixed charges                                               |       | NA              |       | NA          |       | NA |   | NA |   | NA | (3) | (173,511 | ) | (140,730 | ) |

 

----

(1)   The ratio ofearnings to fixed charges is computed by dividing earnings by fixedcharges.  For this purpose, earningsincludes pre-tax income from continuing operations and fixed charges includinginterest, whether expensed or capitalized, and an estimate of interest withinrental expense.

(2)   The Company usesone-third of rental expense as an estimation of the interest factor on itsrental expense.

(3)   There were nofixed charges for the Company during 2004.

1

----