EXHIBIT 12

FOOT LOCKER, INC.

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

	Thirteen Weeks ended				Fiscal Year ended
	May 3,		May 5,		Feb. 2,			Feb. 3,		Jan. 28,		Jan. 29,		Jan. 31,
	2008		2007		2008(1)			2007		2006		2005		2004
NET EARNINGS
Income from continuing operations	$	3	$	17	$	45		$	247	$	263	$	255	$	209
Income tax expense (benefit)		12		10		(95	)		145		142		119		115
Interest expense, excluding
capitalized interest		5		5		21			23		23		22		26
Portion of rents deemed
representative of the interest factor		56		54		224			214		210		202		177
	$	76	$	86	$	195		$	629	$	638	$	598	$	527
FIXED CHARGES
Gross interest expense	$	5	$	5	$	21		$	23	$	23	$	22	$	26
Portion of rents deemed
representative of the interest factor		56		54		224			214		210		202		177
	$	61	$	59	$	245		$	237	$	233	$	224	$	203
RATIO OF EARNINGS TO FIXED
CHARGES		1.2		1.5		0.8			2.7		2.7		2.7		2.6

____________________
 

(1) The results for the year ended February 2, 2008 have been revised to reflect an immaterial correction related to income taxes. The revision had no effect on the fixed charge coverage ratio.

Page 21 of 26