Exhibit 12

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

	39 Weeks Ended
	October 31,
	2004
Income before provision for income taxes	$	8,861
Add: Total fixed charges (per below)		10,787
Less:Capitalized interest		756
Total income before provision for income taxes, plus fixed charges, less capitalized interest	$	18,892
Ratio of earnings to fixed charges		1.75
Fixed charges:
Interest expense **		3,848
Capitalized interest		756
Estimate of interest included in rental expense ***		6,183
Total fixed charges	$	10,787

**	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 (one-third of rent expense under operating leases).