Dave & Busters 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)

	Fiscal year ended
											Thirteen weeks ended
													37 Day Period from January 30, 2006 to March 7, 2006		54 Day Period from March 8, 2006 to April 30, 2006
	February 3, 2002(1)		February 2, 2003(1)		February 1, 2004(1)		January 30, 2005(5)		January 29, 2006
											May 1, 2005
	(Predecessor)		(Predecessor)		(Predecessor)		(Predecessor)		(Predecessor)		(Predecessor)		(Predecessor)		(Successor)
Income before provision for income taxes	$	11,358	$	7,680	$	16,540	$	19,805	$	6,304	$	7,183	$	908	$	(3,244	)
Add: Total fixed charges (per below)		14,448		15,171		14,722		14,837		18,978		4,818		1,832		6,973
Less: Capitalized interest		892		361		170		668		295		15		70		39
Total income before provision for income taxes, plus fixed charges, less capitalized interest		24,914		22,490		31,092		33,974		24,987		11,986		2,670		3,690
Fixed charges:
Interest expense(3)		7,862		7,830		7,444		6,153		7,429		1,926		688		3,975
Bridge funding fee		—		—		—		—		—		—		—		1,313
Capitalized interest		892		361		170		668		295		15		70		39
Estimate of interest included in rental expense(4)		5,694		6,980		7,108		8,016		11,254		2,877		1,074		1,646
Total fixed charges	$	14,448	$	15,171	$	14,772	$	14,837	$	18,978	$	4,818	$	1,832	$	6,973
Ratio of earnings to fixed charges(2)		1.72x		1.48x		2.11x		2.29x		1.32x		2.49x		1.46x		—

(1)

As more fully described in "Management's discussion and analysis of financial condition and results of operations," we have restated our previously issued financial statements for these periods due to certain lease accounting issues.

(2)

Earnings for the 54 day period ended April 30, 2006 (Successor) were insufficient to cover the fixed charges by $3,283.

(3)

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

(4)

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

(5)

On November 1, 2004, we completed the acquisition of nine Jillian's locations, pursuant to an asset purchase agreement, for cash and the assumption of certain liabilities. The results of the acquired complexes are included in our consolidated results beginning on the date of acquisition.