EXHIBIT 12

FOOT LOCKER, INC.

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

	Thirty-nine weeks ended					Fiscal year ended
	Nov. 1,		Nov. 3,			Feb. 2,			Feb. 3,		Jan. 28,		Jan. 29,		Jan. 31,
	2008		2007			2008 (1)			2007		2006		2005		2004
NET EARNINGS
Income (loss) from continuing operations	$	45	$	(35	)	$	45		$	247	$	263	$	255	$	209
Income tax expense (benefit)		35		(25	)		(95	)		145		142		119		115
Interest expense, excluding capitalized interest		13		15			21			23		23		22		26
Portion of rents deemed representative of the
factor (1/3)		170		160			224			214		210		202		177
	$	263	$	115		$	195		$	629	$	638	$	598	$	527
FIXED CHARGES
Gross interest expense	$	13	$	15		$	21		$	23	$	23	$	22	$	26
Portion of rents deemed representative of the
factor (1/3)		170		160			224			214		210		202		177
	$	183	$	175			245		$	237	$	233	$	224	$	203
RATIO OF EARNINGS TO FIXED CHARGES		1.4		0.7		$	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 has no effect on the fixed charge coverage ratio.

Page 25 of 30