Exhibit 12

COMPUTATION OF RATIO OF INCOME TO COMBINED FIXED CHARGES
SEARS, ROEBUCK AND CO. AND CONSOLIDATED SUBSIDIARIES

		Nine		Year Ended
		Months
		Ended
		9/27/03
(millions, except ratios)		(unaudited)		2002		2001		2000		1999			1998
Fixed Charges
	Interest and amortization of debt discount and expense on all indebtedness	$	847	$	1,143	$	1,415	$	1,248	$	1,268		$	1,423
	Add interest element implicit in rentals		111		157		161		136		133			144
			958		1,300		1,576		1,384		1,401			1,567
Interest capitalized			1		4		11		4		5			5
Total fixed charges		$	959	$	1,303	$	1,587	$	1,388	$	1,406		$	1,572
Income
	Income (loss) before income taxes, minority interest, and extraordinary loss	$	1,056	$	2,453	$	1,223	$	2,223	$	2,419		$	1,883
	Deduct undistributed net income (loss) of unconsolidated companies		6		20		12		17		(5	)		11
			1,050		2,433		1,211		2,206		2,424			1,872
Add
	Fixed charges (excluding interest capitalized)		958		1,300		1,576		1,384		1,401			1,567
	Income before fixed charges and income taxes	$	2,008	$	3,733	$	2,787	$	3,590	$	3,825		$	3,439
Ratio of income to fixed charges			2.09		2.86		1.76		2.59		2.72			2.19