Exhibit 12.1

WAL-MART STORES, INC. AND SUBSIDIARIES

Ratio of Earnings to Fixed Charges

	Three Months Ended						Fiscal Year
	Apr. 30, 2007			Apr. 30, 2006			2007			2006			2005			2004			2003
Income from continuing operations before income taxes and minority interest	$	4,458		$	4,127		$	18,968		$	17,535		$	16,320		$	14,429		$	12,490
Capitalized interest		(36	)		(45	)		(182	)		(157	)		(120	)		(144	)		(124	)
Minority interest		(100	)		(79	)		(425	)		(324	)		(249	)		(214	)		(193	)
Adjusted income before income taxes		4,322			4,003			18,361			17,054			15,951			14,071			12,173
Fixed Charges:
Interest *		514			486			2,009			1,603			1,326			1,150			1,185
Interest component of rent		91			82			368			328			319			306			318
Total fixed charges		605			568			2,377			1,931			1,645			1,456			1,503
Income from continuing operations before income taxes and fixed charges	$	4,927		$	4,571		$	20,738		$	18,985		$	17,596		$	15,527		$	13,676
Ratio of earnings to fixed charges		8.1			8.0			8.7			9.8			10.7			10.7			9.1

* Includes interest on debt, capital leases, uncertain tax positions, amortization of debt issuance costs and capitalized interest.

Certain reclassifications have been made to prior periods to conform to the current period presentation. In addition, the impact of McLane Company, Inc., a wholly owned subsidiary sold in fiscal 2004, and the impact of our South Korean and German operations, disposed of in fiscal 2007, have been removed for all periods presented.