Aria Resort & Casino S-4 Registration of securities issued in business combination transactions

Exhibit 12.1

CITY CENTER HOLDINGS, LLC

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

	Six Months Ended June 30,						Twelve Months ended December 31,									Period of Inception Through December 31,
	2011			2010			2010			2009			2008			2007
	(In thousands)
Earnings
Net loss from continuing operations	$	(280,996	)	$	(496,866	)	$	(1,115,190	)	$	(522,330	)	$	(67,805	)	$	(7,187	)
Fixed charges (see below)		132,656			121,598			253,592			233,081			66,826			—
Amortization of capitalized interest		9,465			9,027			18,241			1,492			—			—
Capitalized interest		—			(12,861	)		(12,861	)		(226,070	)		(66,826	)		—
		(138,875	)		(379,102	)		(856,218	)		(513,827	)		(67,805	)		(7,187	)
Fixed Charges
Interest expense, net (1)		132,656			108,737			240,731			7,011			—			—
Interest capitalized		—			12,861			12,861			226,070			66,826			—
		132,656			121,598			253,592			233,081			66,826			—
Deficiency	$	271,531		$	500,700		$	1,109,810		$	746,908		$	134,631		$	—

(1) Includes amortization of debt issuance costs and debt discounts. Does not include the interest factor of rental expense as these amounts are not material.