Exhibit 12.1

DAVE & BUSTER’S, INC.

COMPUTATION OF RATIO OF EARNINGS

TO FIXED CHARGES

(dollars in thousands, except ratios)

	Thirty-Nine Weeks Ended November 2, 2008			Thirty-Nine Weeks Ended November 4, 2007
Income (loss) before provision for income taxes	$	(173	)	$	(13,539	)
Add: Total fixed charges (per below)		30,059			31,891
Less: Capitalized interest		390			151
Total income before provision for income taxes, plus fixed charges, less capitalized interest		29,496			18,201
Fixed charges:
Interest expense(1)		19,488			21,934
Capitalized interest		390			151
Estimate of interest included in rental expense(2)		10,181			9,806
Total fixed charges	$	30,059		$	31,891
Ratio of earnings to fixed charges(3)		0.98	x		0.57	x

⁽¹⁾ Interest expense includes interest in association with debt and amortization of debt issuance costs.

⁽²⁾ Fixed charges include our estimate of interest included in rental payments (one-third of rent expense under operating leases).

⁽³⁾ Earnings for the thirty-nine weeks ended November 2, 2008 and thirty-nine weeks ended November 4, 2007 were insufficient to cover the fixed charges by $563 and $13,690, respectively.