Exhibit 12.1

WAL-MART STORES, INC. AND SUBSIDIARIES

Ratio of Earnings to Fixed Charges

	Three Months Ended						Fiscal Year
	Apr. 30, 2008			Apr. 30, 2007			2008			2007			2006			2005			2004
Income before income taxes and minority interest	$	4,814		$	4,458		$	20,198		$	18,968		$	17,535		$	16,320		$	14,429
Capitalized interest		(29	)		(36	)		(150	)		(182	)		(157	)		(120	)		(144	)
Minority interest		(122	)		(100	)		(406	)		(425	)		(324	)		(249	)		(214	)
Adjusted income before income taxes		4,663			4,322			19,642			18,361			17,054			15,951			14,071
Fixed Charges:
Interest *		590			514			2,267			2,009			1,603			1,326			1,150
Interest component of rent		104			91			464			368			328			319			306
Total fixed charges		694			605			2,731			2,377			1,931			1,645			1,456
Income before income taxes and fixed charges	$	5,357		$	4,927		$	22,373		$	20,738		$	18,985		$	17,596		$	15,527
Ratio of earnings to fixed charges		7.7			8.1			8.2			8.7			9.8			10.7			10.7

* 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.