EXHIBIT 12

FOOT LOCKER, INC.

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(Unaudited)

($ in millions)

	Thirteen Weeks ended				Fiscal Year ended
	May 2,		May 3,		Jan. 31,			Feb. 2,			Feb. 3,		Jan. 28,		Jan. 29,
	2009		2008		2009			2008			2007		2006		2005
NET EARNINGS
Income from continuing operations	$	31	$	3	$	(79	)	$	45		$	247	$	263	$	255
Income tax expense (benefit)		18		12		(21	)		(95	)		145		142		119
Interest expense, excluding capitalized interest		3		5		16			21			23		23		22
Portion of rents deemed representative of the interest factor		56		56		225			224			214		210		202
	$	108	$	76	$	141		$	195		$	629	$	638	$	598
FIXED CHARGES
Gross interest expense	$	3	$	5	$	16		$	21		$	23	$	23	$	22
Portion of rents deemed representative of the interest factor		56		56		225			224			214		210		202
	$	59	$	61	$	241		$	245		$	237	$	233	$	224
RATIO OF EARNINGS TO FIXED CHARGES		1.8		1.2		0.6			0.8			2.7		2.7		2.7