Exhibit 12

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

	39 Weeks Ended
	October 30,
	2005
Income before provision for income taxes	$	168
Add: Total fixed charges (per below)		14,106
Less: Capitalized interest		340
Total income before provision for income taxes, plus fixed charges, less capitalized interest	$	13,934
Ratio of earnings to fixed charges		0.99
Fixed charges:
Interest expense **		5,357
Capitalized interest		340
Estimate of interest included in rental expense ***		8,409
Total fixed charges	$	14,106

**	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).