Exhibit 12.1
ELDORADO RESORTS, INC.
Ratio of Earnings to Fixed Charges
	Year ended December 31,
(dollars in thousands)	2017				2016			2015			2014				2013
(unaudited)
Earnings available for fixed charges:
Pre-tax (loss) income before (loss) income from    unconsolidated affiliates and noncontrolling    interests	$	(42,963	)		$	38,046		$	41,143		$	(15,156	)		$	15,542
Add: Fixed charges (from below)		100,262				50,941			61,876			30,752				15,681
Add: Distributions from unconsolidated affiliates		-				-			-			509				1,626
Less: Capitalized interest		-				-			(151	)		-				-
Less: Net loss - noncontrolling interest		-				-			-			103				-
Total earnings available for fixed charges	$	57,299			$	88,987		$	102,868		$	16,208			$	32,849
Fixed charges:
Interest expense		100,262				50,941			61,725			30,752				15,681
Capitalized interest		-				-			151			-				-
Total fixed charges	$	100,262			$	50,941		$	61,876		$	30,752			$	15,681
Ratio of earnings to fixed charges		-		(a)		1.7	x		1.7	x		-		(a)		2.1	x
(Deficiency) excess of fixed charges over    earnings	$	(42,963	)		$	38,046		$	40,992		$	(14,544	)		$	17,168
(a) Due to our pre-tax loss in 2017 and 2014, the    ratio coverage for both years was less than 1:1.