EXHIBIT 12

FOOT LOCKER, INC.

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

	Twenty-six weeks				Fiscal year ended
	August 4,			July 29,	Feb. 3,		Jan. 28,		Jan. 29,		Jan. 31,		Feb. 1,
	2007			2006	2007		2006		2005		2004		2003
NET EARNINGS
(Loss) income from continuing operations	$	(1	)	72	$	247	$	263	$	255	$	209	$	162
Income tax (benefit) expense		(1	)	45		145		142		119		115		84
Interest expense, excluding capitalized interest		10		11		23		23		22		26		33
Portion of rents deemed representative of the
interest factor (1/3)		107		105		214		210		202		177		164
	$	115		233	$	629	$	638	$	598	$	527	$	443
FIXED CHARGES
Gross interest expense	$	10		11	$	23	$	23	$	22	$	26	$	33
Portion of rents deemed representative of the
interest factor (1/3)		107		105		214		210		202		177		164
	$	117		116	$	237	$	233	$	224	$	203	$	197
RATIO OF EARNINGS TO FIXED CHARGES		1.0		2.0		2.7		2.7		2.7		2.6		2.2

Page 22 of 27