EXHIBIT 12

FOOT LOCKER, INC.

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

	Thirty-nine weeks ended					Fiscal year ended
	Nov. 3,			Oct. 28,		Feb. 3,		Jan. 28,		Jan. 29,		Jan. 31,		Feb. 1,
	2007			2006		2007		2006		2005		2004		2003
NET EARNINGS
(Loss) income from continuing operations	$	(35	)	$	137	$	247	$	263	$	255	$	209	$	162
Income tax (benefit) expense		(25	)		81		145		142		119		115		84
Interest expense, excluding capitalized interest		15			17		23		23		22		26		33
Portion of rents deemed representative of the interest
factor (1/3)		160			158		214		210		202		177		164
	$	115		$	393	$	629	$	638	$	598	$	527	$	443
FIXED CHARGES
Gross interest expense	$	15		$	17	$	23	$	23	$	22	$	26	$	33
Portion of rents deemed representative of the interest
factor (1/3)		160			158		214		210		202		177		164
	$	175		$	175	$	237	$	233	$	224	$	203	$	197
RATIO OF EARNINGS TO FIXED CHARGES		0.7			2.2		2.7		2.7		2.7		2.6		2.2

Page 23 of 28