EXHIBIT 12

FOOT LOCKER, INC.

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(Unaudited)
($ in millions)

	Thirteen Weeks ended				Fiscal Year ended
	May 5,		Apr. 29,		Feb. 3,		Jan. 28,		Jan. 29,		Jan. 31,		Feb. 1,
	2007		2006		2007		2006		2005		2004		2003
NET EARNINGS
Income before cumulative effect of
accounting change	$	17	$	59	$	247	$	263	$	255	$	209	$	162
Income tax expense		10		34		145		142		119		115		84
Interest expense, excluding
capitalized interest		5		5		23		23		22		26		33
Portion of rents deemed
representative of the interest factor		54		53		214		210		202		177		164
	$	86	$	151	$	629	$	638	$	598	$	527	$	443
FIXED CHARGES
Gross interest expense	$	5	$	5	$	23	$	23	$	22	$	26	$	33
Portion of rents deemed
representative of the interest factor		54		53		214		210		202		177		164
	$	59	$	58	$	237	$	233	$	224	$	203	$	197
RATIO OF EARNINGS TO FIXED
CHARGES		1.5		2.6		2.7		2.7		2.7		2.6		2.2

Page 21 of 26