Exhibit 12

DAVE & BUSTER’S, INC.
COMPUTATION OF RATIO OF EARNINGS
TO FIXED CHARGES
(dollars in thousands, except ratios)

	Year to Date
	Ended
	February 1, 2004
Income before provision for income taxes and cumulative effect of a change in an accounting principle	$	16,650
Fixed charges:
Interest expense **		7,443
Capitalized interest		171
Estimate of interest included in rental expense ***		8,332
Total fixed charges	$	15,946
Income before provision for income taxes and cumulative effect of a change in an accounting principle, less capitalized interest	$	32,425
Ratio of earnings to fixed charges:		2.03

**	Interest expense includes interest in association with debt and amortization of debt issuance costs.
***	Fixed charges include our estimate of interest included in rental payments made under operating leases.