EXHIBIT 12.1

Domino’s Pizza, Inc.

Computation of Ratio of Earnings to Fixed Charges

	Fiscal years ended
(dollars in thousands)	December 30, 2001		December 29, 2002		December 28, 2003		January 2, 2005		January 1, 2006
Income before provision for income taxes	$	60,277	$	96,173	$	62,435	$	100,060	$	173,251
Fixed charges		79,127		71,878		86,363		74,642		61,846
Earnings as defined	$	139,404	$	168,051	$	148,798	$	174,702	$	235,097
Fixed charges (1):
Interest expense	$	68,380	$	60,321	$	74,678	$	61,068	$	48,755
Portion of rental expense representative of interest		10,747		11,557		11,685		13,574		13,091
Total fixed charges	$	79,127	$	71,878	$	86,363	$	74,642	$	61,846
Ratio of earnings to fixed charges		1.8x		2.3x		1.7x		2.3x		3.8x

(1) Fixed charges are determined as defined in instructions for Item 503 of Regulation S-K and include interest expense and our estimate of interest included in rental expense (one-third of rent expense under operating leases).