Exhibit 12

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

	26 Weeks Ended
	July 31,
	2005
Income before provision for income taxes	$	5,207
Add: Total fixed charges (per below)		9,477
Less: Capitalized interest		93
Total income before provision for income taxes, plus fixed charges, less capitalized interest	$	14,591
Ratio of earnings to fixed charges		1.54
Fixed charges:
Interest expense **		3,682
Capitalized interest		93
Estimate of interest included in rental expense ***		5,702
Total fixed charges	$	9,477

**	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).