CEC Entertainment S-4 Registration of securities issued in business combination transactions

Exhibit 12.1

Computation of Earnings to Fixed Charges

The following table sets forth information regarding the registrant’s ratio of earnings to fixed charges for the periods shown. For purposes of determining the ratio of earnings to fixed charges, earnings consist of income from continuing operations before income taxes, fixed charges and amortization of capitalized interest. Fixed charges consist of interest expense (before interest is capitalized), amortization of debt premiums and discounts, capitalized expenses related to indebtedness and one-third of rent expense, which represents an appropriate interest factor on operating leases. Fixed charges represent amounts relating to continuing operations.

	Successor			Predecessor
	135 Day Period Ended June 29, 2014			47 Day Period Ended February 14, 2014		Six Month Period Ended June 30, 2013		Fiscal Year Ended
								December 29, 2013		December 30, 2012		January 1, 2012		January 2, 2011		January 3, 2010
				(dollars in thousands)
Income (loss) before income taxes	$	(35,554	)	$	1,722	$	65,455	$	76,018	$	69,670	$	89,104	$	92,760	$	98,948
Fixed charges
Interest expense and amortization of debt issuance cost		27,282			1,151		4,231		7,453		9,401		8,875		12,142		12,017
Portion of rent estimated to represent interest factor		10,142			4,122		12,992		26,154		25,104		24,997		23,475		22,565
Total fixed charges	$	37,424		$	5,273	$	17,223	$	33,607	$	35,505	$	33,872	$	35,617	$	34,582
Income before income taxes plus fixed charges	$	1,870		$	6,995	$	82,678	$	109,625	$	104,175	$	122,976	$	128,377	$	133,530
Ratio of earnings to fixed charges		NM	(1)		1.33x		4.80x		3.26x		3.02x		3.63x		3.60x		3.86x

(1) Due to the registrant’s loss in the 135 day period ended June 29, 2014, the ratio coverage was less than 1:1. The registrant must generate additional earnings of $35,554 to achieve a coverage of 1:1.