EXHIBIT 12.1

Landry's Restaurants, Inc.

Ratio of Earnings to Fixed Charges

	2004		2003		2002		2001		2000
Income before taxes	70,066,506		55,802,370		58,515,552		37,450,544		21,212,003
Fixed Charges, as adjusted	35,574,796		28,840,614		21,152,013		23,753,449		15,137,352
	105,641,302		84,642,984		79,667,565		61,203,993		36,349,355
Fixed Charges
Interest Expense, including amortization of debt costs	15,890,664		9,634,872		5,133,234		9,685,201		7,180,598
Capitalized Interest	1,242,314		2,050,883		1,958,817		2,437,576		1,651,975
Interest Factor on Rent ( 1/3 rent expense)	19,684,132		19,205,742		16,018,779		14,068,248		7,956,754
Total Fixed Charges	36,817,110		30,891,497		23,110,830		26,191,025		16,789,327
Less Capitalized interest	(1,242,314	)	(2,050,883	)	(1,958,817	)	(2,437,576	)	(1,651,975	)
Fixed Charges, as adjusted	35,574,796		28,840,614		21,152,013		23,753,449		15,137,352
Ratio of Earnings to Fixed Charges	2.9		2.7		3.4		2.3		2.2