EXHIBIT 12

FOOT LOCKER, INC.

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

	Fiscal Ended
	Feb. 2,			Feb. 3,		Jan. 28,		Jan. 29,		Jan. 31,
	2008			2007		2006		2005		2004
NET EARNINGS
Income from continuing operations	$	49		$	247	$	263	$	255	$	209
Income tax (benefit) expense		(99	)		145		142		119		115
Interest expense, excluding capitalized interest		21			23		23		22		26
Portion of rents deemed representative of the
interest factor (1/3)		224			214		210		202		177
	$	195		$	629	$	638	$	598	$	527
FIXED CHARGES
Gross interest expense	$	21		$	23	$	23	$	22	$	26
Portion of rents deemed representative of the
interest factor (1/3)		224			214		210		202		177
	$	245		$	237	$	233	$	224	$	203
RATIO OF EARNINGS TO FIXED CHARGES		0.8			2.7		2.7		2.7		2.6

72