EX-12.1 2 a2163114zex-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,
  Six Months Ended
June 30,

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

 
Income before minority interest   $ 8,768   $ (1,692 ) $ (1,201 ) $ 2,109   $ 2,675   $ 7,633   $ (1,018 )
Change in value of swap                              
Interest expense     4,432     5,567     8,520     7,877     7,583     3,615     1,805  
Interest portion of rent expense     171     206     239     255     246     126     122  
   
 
 
 
 
 
 
 
Earnings   $ 13,371   $ 4,081   $ 7,558   $ 10,241   $ 10,504   $ 11,374   $ 909  
   
 
 
 
 
 
 
 
Interest expense     4,432     5,567     8,520     7,877     7,583     3,615     1,805  
Interest portion of rent expense     171     206     239     255     246     126     122  
   
 
 
 
 
 
 
 
Fixed charges     4,603     5,773     8,759     8,132     7,829     3,741     1,927  
Ratio of earnings to fixed charges     2.9             1.3     1.3     3.0     0.5  
Insufficient         1,692     1,201                  

RBG, LLC

 
  Year Ended December 31,
  Six Months Ended
June 30,

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

Income before minority interest   $ 5,535   $ (4,390 ) $ (5,148 ) $ (1,875 ) $ (101 ) $ 4,538   $ 4,477
Change in value of swap                            
Interest expense     2,704     3,837     7,270     6,566     5,944     3,029     691
Interest portion of rent expense     171     206     239     255     246     126     122
   
 
 
 
 
 
 
Earnings   $ 8,410   $ (347 ) $ 2,361   $ 4,946   $ 6,089   $ 7,693   $ 5,290
   
 
 
 
 
 
 
Interest expense     2,704     3,837     7,270     6,566     5,944     3,029     691
Interest portion of rent expense     171     206     239     255     246     126     122
   
 
 
 
 
 
 
Fixed charges     2,875     4,043     7,509     6,821     6,190     3,155     813
Ratio of earnings to fixed charges     2.9                     2.4     6.5
Insufficient         4,390     5,148     1,875     101        

B & B B, Inc.

 
  Year Ended December 31,
  Six Months Ended
June 30,

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

Income before minority interest   $ 4,716   $ 3,947   $ 2,279   $ (31 ) $ 1,840   $ 1,408   $ 862
Change in value of swap                            
Interest expense     3     16     (20 )   (24 )   (2 )   (11 )   1,144
Interest portion of rent expense     20     20     36     45     38     19     23
   
 
 
 
 
 
 
Earnings   $ 4,739   $ 3,983   $ 2,295   $ (10 ) $ 1,876   $ 1,416   $ 2,029
   
 
 
 
 
 
 
Interest expense     3     16     (20 )   (24 )   (2 )   (11 )   1,144
Interest portion of rent expense     20     20     36     45     38     19     23
   
 
 
 
 
 
 
Fixed charges     23     36     16     21     36     8     1,167
Ratio of earnings to fixed charges     206.0     110.6     143.4         52.1     177.0     1.7
Insufficient                 31            



QuickLinks

Computation of Ratio of Earnings to Fixed Charges