Exhibit 12(1)

RARE HOSPITALITY INTERNATIONAL, INC.

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(In thousands except ratios)

	Fiscal Year Ended
	12/31/2006			12/25/2005			12/26/2004			12/28/2003			12/29/2002
Computation of Earnings:
Earnings (loss) from continuing operations before cumulative effect of change in accounting principle and provision for income taxes	$	73,939		$	77,475		$	68,549		$	57,886		$	44,569
Add:
Minority interest in operating results of majority-owned subsidiaries		109			215			300			300			448
Interest expense		4,128			3,619			2,867			2,234			4,361
Amortization of capitalized interest		430			384			334			268			215
Amortization of debt premium/discount and expenses		129			158			144			143			281
Portion of rent charges considered to be representative of interest factors		2,730			2,430			2,134			1,862			1,698
Deduct:
Capitalized Interest		(916	)		(998	)		(1,312	)		(1,067	)		(978	)
Earnings as Adjusted	$	80,549		$	83,283		$	73,016		$	61,626		$	50,594
Computation of Fixed Charges:
Interest expense	$	4,128		$	3,619		$	2,867		$	2,234		$	4,361
Amortization of debt premium/discount and expenses		129			158			144			143			281
Portion of rent charges considered to be representative of interest factors		2,730			2,430			2,134			1,862			1,698
Fixed Charges	$	6,987		$	6,207		$	5,145		$	4,239		$	6,340
Ratio of Earnings to Fixed Charges		11.53			13.42			14.19			14.54			7.98