Dave & Buster's of Washington S-4 Registration of securities issued in business combination transactions

Exhibit 12.1

DAVE & BUSTER’S, INC.

COMPUTATION OF RATIO OF EARNINGS

TO FIXED CHARGES

(dollars in thousands, except ratios)

	Thirteen Weeks Ended May 2, 2010		Thirteen Weeks Ended May 2, 2010		Thirteen Weeks Ended May  3, 2009		Fiscal Year Ended January 31, 2010			Fiscal Year Ended January 31, 2010			Fiscal Year Ended February 1, 2009		Fiscal Year Ended February 3, 2008			334-Day Period  From March 8, 2006 To February  4, 2007			37-Day Period  From January  30, 2006 To March  7, 2006(1)		Fiscal Year Ended January 29, 2006(1)
	(Predecessor)		(Pro forma)		(Predecessor)		(Predecessor)			(Pro forma)			(Predecessor)		(Predecessor)			(Predecessor)			(Predecessor)		(Predecessor)
Income before provision for income taxes	$	6,984	$	4,059	$	7,502	$	(251	)	$	(11,194	)	$	1,570	$	(10,102	)	$	(20,655	)	$	908	$	6,304
Add: Total fixed charges (per below)		9,354		12,324		9,432		37,645			48,362			40,888		44,932			39,199			1,832		18,978
Less: Capitalized interest		110		110		169		640			640			522		151			252			70		295
Total income before provision for income taxes, plus fixed charges, less capitalized interest		16,228		16,273		16,765		36,754			36,528			41,936		34,679			18,292			2,670		24,987
Fixed charges:
Interest expense (2)		5,419		8,389		5,624		22,438			33,155			26,787		31,681			26,139			688		7,429
Bridge funding fee		—		—		—		—			—			—		—			1,313			—		—
Capitalized interest		110		110		169		640			640			522		151			252			70		295
Estimate of interest included in rental expense (3)		3,825		3,825		3,639		14,567			14,567			13,579		13,100			11,495			1,074		11,254
Total fixed charges	$	9,354	$	12,324	$	9,432	$	37,645		$	48,362		$	40,888	$	44,932		$	39,199		$	1,832	$	18,978
Ratio of earnings to fixed charges (4)		1.73x		1.32x		1.78x		—			—			1.03x		—			—			1.46x		1.32x

(1) These periods represent operations of the Predecessor prior to acquisition of the Company by the sellers.

(2) Interest expense includes interest in association with debt and amortization of debt issuance costs.

(3) Fixed charges include our estimate of interest included in rental payments (one-third of rent expense under operating leases).

(4) Earnings for the fiscal year ended January 31, 2010, the pro forma fiscal year ended January 31, 2010, the fiscal year ended February 3, 2008, and 334-day period ended February 4, 2007, were insufficient to cover fixed charges by $891, $11,834 $10,253, and $20,907, respectively.

1