| Ruby Tuesday, Inc                                                                                                                                                                                                                                |                                                                            |                                                                      |                                                                            |                                                                      |                                                                  |
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|---------------------------------------------------------------------------------|---------------------------------------------------------------------------|---------------------------------------------------------------------------------|---------------------------------------------------------------------------|-----------------------------------------------------------------------|
| Unaudited Computation of Ratio of Consolidated Earnings to Fixed Charges                                                                                                                                                                         |                                                                            |                                                                      |                                                                            |                                                                      |                                                                  |
| (Dollar Amounts in Millions)                                                                                                                                                                                                                     |                                                                            |                                                                      |                                                                            |                                                                      |                                                                  |
|                                                                                                                                                                                                                                             |                                                                            |                                                                      |                                                                            |                                                                      |                                                                  |
|                                                                                                                                                                                                                                             | Fiscal Year Ended                                                          |
|                                                                                                                                                                                                                                             | May 31,2011                                                                     | June 1, 2010                                                              | June 2, 2009                                                                    | June 3, 2008                                                              | June 5, 2007                                                          |
| Earnings before fixed charges:                                                                                                                                                                                                                   |                                                                            |                                                                      |                                                                            |                                                                      |                                                                  |
| Income (loss) from continuing operations before income taxes                                                                                                                                                                                     |  $      46.9                                 |  $      57.8                           |  $     (42.9)                                     |  $      23.7                           |  $    132.4                                  |
|                                                                                                                                                                                                                                             |                                                                            |                                                                      |                                                                            |                                                                      |                                                                  |
| Add equity in losses (deduct equity in earnings) of equity interest                                                                                                                                                                              |            0.6           |            0.3     |              - |            3.5     |            1.3 |
|                                                                                                                                                                                                                                             |                                                                            |                                                                      |                                                                            |                                                                      |                                                                  |
| Distribution of earnings from equity investees                                                                                                                                                                                                   |              - |             - |              - |             - |            0.8 |
|                                                                                                                                                                                                                                             |                                                                            |                                                                      |                                                                            |                                                                      |                                                                  |
| Less Capitalized interest                                                                                                                                                                                                                        |            0.6           |            0.6     |             0.5     |          (0.2)               |          (1.0)           |
|                                                                                                                                                                                                                                             |          48.1                      |          58.7                |         (42.4)                          |          27.0                |        133.5                       |
|                                                                                                                                                                                                                                             |                                                                            |                                                                      |                                                                            |                                                                      |                                                                  |
| Fixed charges:                                                                                                                                                                                                                                   |                                                                            |                                                                      |                                                                            |                                                                      |                                                                  |
|                                                                                                                                                                                                                                             |                                                                            |                                                                      |                                                                            |                                                                      |                                                                  |
| Interest expense                                                                                                                                                                                                                                 |          12.9                      |          17.3                |           35.1                |          33.6                |          23.9            |
|                                                                                                                                                                                                                                             |                                                                            |                                                                      |                                                                            |                                                                      |                                                                  |
| Interest portion of rent expense                                                                                                                                                                                                                 |          14.7                      |          14.0                |           15.7                |          16.4                |          13.8            |
|                                                                                                                                                                                                                                             |                                                                            |                                                                      |                                                                            |                                                                      |                                                                  |
| Debt issuance amortization                                                                                                                                                                                                                       |            1.6           |            1.9     |             1.9     |            0.7     |            0.4 |
| Total fixed charges                                                                                                                                                                                                                              |          29.2                      |          33.2                |           52.7                |          50.7                |          38.1            |
|                                                                                                                                                                                                                                             |                                                                            |                                                                      |                                                                            |                                                                      |                                                                  |
| Adjusted earnings from continuing operations before income taxes available to cover fixed charges                                                                                                                                                |  $      77.3                                 |  $      91.9                           |  $       10.3                           |  $      77.7                           |  $    171.6                                  |
|                                                                                                                                                                                                                                             |                                                                            |                                                                      |                                                                            |                                                                      |                                                                  |
| Ratio of earnings to fixed charges                                                                                                                                                                                                               |          2.65                      |          2.77                |           0.20                |          1.53                |          4.50            |
|                                                                                                                                                                                                                                             |                                                                            |                                                                      |                                                                            |                                                                      |                                                                  |
| Amount by which earnings were insufficient to cover fixed charges                                                                                                                                                                                | N/A                                                                             | N/A                                                                       |  $     (42.4)                                     | N/A                                                                       | N/A                                                                   |
|                                                                                                                                                                                                                                             |                                                                            |                                                                      |                                                                            |                                                                      |                                                                  |
|                                                                                                                                                                                                                                             |                                                                            |                                                                      |                                                                            |                                                                      |                                                                  |
|                                                                                                                                                                                                                                             |                                                                            |                                                                      |                                                                            |                                                                      |                                                                  |
| * We are presenting the ratio above solely pursuant to the requirement set forth in Item 503 of Regulation S-K.  The earnings and fixed charges in the above ratio are calculated using the definitions as set for by Regulation S-K.  |