EX-12.1 2 a2158716zex-12_1.htm EXHIBIT 12.1
QuickLinks -- Click here to rapidly navigate through this document


Exhibit 12.1

Computation of Ratio of Earnings to Fixed Charges

Virgin River Casino Corporation

 
  Year Ended December 31,
  Three Months Ended
March 31,

 
  2000
  2001
  2002
  2003
  2004
  2004
  2005
 
  (dollars in thousands)

Income before minority interest   $ 8,768   $ (1,692 ) $ (1,201 ) $ 2,109   $ 2,675   $ 3,827   $ 557
Change in value of swap                            
Interest expense     4,432     5,567     8,520     7,877     7,583     1,805     4,264
Interest portion of rent expense     171     206     239     255     246     56     55
   
 
 
 
 
 
 
Earnings   $ 13,371   $ 4,081   $ 7,558   $ 10,241   $ 10,504   $ 5,688   $ 4,876
   
 
 
 
 
 
 
Interest expense     4,432     5,567     8,520     7,877     7,583     1,805     4,264
Interest portion of rent expense     171     206     239     255     246     56     55
   
 
 
 
 
 
 
Fixed charges     4,603     5,773     8,759     8,132     7,829     1,861     4,319
Ratio of earnings to fixed charges     2.9             1.3     1.3     3.1     1.1
Insufficient         1,692     1,201                

RBG, LLC

 
  Year Ended December 31,
  Three Months Ended
March 31,

 
  2000
  2001
  2002
  2003
  2004
  2004
  2005
 
  (dollars in thousands)

Income before minority interest   $ 5,535   $ (4,390 ) $ (5,148 ) $ (1,875 ) $ (101 ) $ 2,209   $ 3,009
Change in value of swap                            
Interest expense     2,704     3,837     7,270     6,566     5,944     1,512     345
Interest portion of rent expense     171     206     239     255     246     56     55
   
 
 
 
 
 
 
Earnings   $ 8,410   $ (347 ) $ 2,361   $ 4,946   $ 6,089   $ 3,777   $ 3,409
   
 
 
 
 
 
 
Interest expense     2,704     3,837     7,270     6,566     5,944     1,512     345
Interest portion of rent expense     171     206     239     255     246     56     55
   
 
 
 
 
 
 
Fixed charges     2,875     4,043     7,509     6,821     6,190     1,568     400
Ratio of earnings to fixed charges     2.9                     2.4     8.5
Insufficient         4,390     5,148     1,875     101        

B & B B, Inc.

 
  Year Ended December 31,
  Three Months Ended
March 31,

 
  2000
  2001
  2002
  2003
  2004
  2004
  2005
 
  (dollars in thousands)

Income before minority interest   $ 4,716   $ 3,947   $ 2,279   $ (31 ) $ 1,840   $ 846   $ 461
Change in value of swap                            
Interest expense     3     16     (20 )   (24 )   (2 )   (5 )   560
Interest portion of rent expense     20     20     36     45     38     9     10
   
 
 
 
 
 
 
Earnings   $ 4,739   $ 3,983   $ 2,295   $ (10 ) $ 1,876   $ 850   $ 1,031
   
 
 
 
 
 
 
Change in value swap                            
Amortization of deferred financing costs                            
Interest expense     3     16     (20 )   (24 )   (2 )   (5 )   560
Interest portion of rent expense     20     20     36     45     38     9     10
   
 
 
 
 
 
 
Fixed charges     23     36     16     21     36     4     570
Ratio of earnings to fixed charges     206.0     110.6     143.4         52.1     212.5     1.8
Insufficient                 31            



QuickLinks