Ogle Haus S-4/A Registration of securities issued in business combination transactions (amended)

Exhibit 12.1

Pinnacle Entertainment, Inc.

Ratio of Earnings to Fixed Charges

	Year Ended December 31,
($ in thousands)	2009			2010			2011			2012			2013
Earnings:
Add:
Pre-tax income (loss) from continuing operations, before equity method investees	$	(68,362	)	$	(52,368	)	$	31,775		$	22,307		$	(41,199	)
Fixed Charges		87,668			111,449			110,805			119,425			178,723
Subtract:
Interest Capitalized		(13,758	)		(4,041	)		(10,303	)		(20,310	)		(3,282	)
Total Earnings	$	5,548		$	55,040		$	132,277		$	121,422		$	134,242
Fixed Charges:
Interest expense, net of capitalized interest and inclusive of financing costs	$	70,317		$	103,093		$	95,705		$	94,484		$	170,218
Capitalized interest		13,758			4,041			10,303			20,310			3,282
Estimated interest portion in rent expense		3,593			4,315			4,797			4,631			5,223
Total Fixed Charges	$	87,668		$	111,449		$	110,805		$	119,425		$	178,723
Ratio of earnings (loss) to fixed charges		0.06x			0.49x			1.19x			1.02x			0.75x