Exhibit 12.1

KERZNER INTERNATIONAL LIMITED

CALCULATION OF RATIO OF EARNINGS TO FIXED CHARGES

(In Thousands of US Dollars)

	For the years ended December 31,															For the nine months ended September 30,
	2000(1)			2001			2002			2003			2004			2005
Income (loss) from continuing operations before provision for income taxes and minority interest	$	(109,134	)	$	38,359		$	47,760		$	71,769		$	61,322		$	21,016
Fixed charges	58,713			63,881			41,728			32,059			45,266			43,134
Amortization of capitalized interest	1,579			1,948			1,985			1,993			2,066			1,650
Distributed income of equity investees	18,590			20,036			30,258			21,864			36,974			33,239
Less: Equity earnings in equity investees	(23,733		)	(26,473		)	(24,832		)	(33,640		)	(43,364		)	(43,494		)
Less: Capitalized interest	(11,072		)	(1,099		)	(237		)	(433		)	(5,806		)	(8,355		)
Less: Minority interest that have not incurred fixed charges	—			—			—			(1,340		)	7,234			6,561
Earnings available for fixed charges	$	(65,057	)	$	96,652		$	96,662		$	92,272		$	103,692		$	53,751
Interest expense and amortization of debt issuance costs, discounts and premiums	$	45,678		$	60,375		$	39,104		$	29,264		$	36,814		$	32,582
Capitalized interest	11,072			1,099			237			433			5,806			8,355
Interest component of rentals(2)	1,963			2,407			2,387			2,362			2,646			2,197
Total fixed charges	$	58,713		$	63,881		$	41,728		$	32,059		$	45,266		$	43,134
Ratio of earnings to fixed charges	—			1.51			2.32			2.88			2.29			1.25

(1)           Earnings were insufficient to cover fixed charges by $123,770 for the year ended December 31, 2000.

(2)           The Company estimates the interest components of rentals to be 0.33.