Exhibit 12

Toy "R" Us, Inc.

Computation of Historical Ratios of Earnings to Fixed Charges ^(a) 

(In Millions, Except Ratio Data)

	Fiscal Years Ended
(In millions)	February 2, 2013			January 28, 2012			January 29, 2011			January 30, 2010			January 31, 2009
Consolidated pretax earnings from continuing operations	$	92		$	150		$	132		$	344		$	218
Noncontrolling interest	1			2			(1		)	(8		)	(7		)
Interest capitalized during period	(1		)	(1		)	(1		)	—			(1		)
Total fixed charges	716			688			756			677			600
Adjusted earnings from continuing operations	$	808		$	839		$	886		$	1,013		$	810
Fixed Charges
Interest expense	$	480		$	442		$	521		$	447		$	419
Interest capitalized during period	1			1			1			—			1
Interest portion of rental expense	235			245			234			230			180
Total Fixed Charges	$	716		$	688		$	756		$	677		$	600
Ratio of Earnings to Fixed Charges	1.13			1.22			1.17			1.50			1.35

(a) For purposes of calculating the ratio of earnings to fixed charges, earnings were calculated by adding (i) earnings from continuing operations before noncontrolling interest and income taxes, (ii) interest expense, including the portion of rents representative of an interest factor and (iii) amortization of debt issuance costs. Fixed charges consist of interest expense, amortization of debt issuance costs and the portions of rents representative of an interest factor.

Rent expense, net of sublease income	$	628		$	588		$	570		$	519		$	503
Capitalization factor	4.6			5.2			5.0			5.3			6.7
Weighted average cost of long-term debt	8.1		%	8.0		%	8.2		%	8.3		%	5.3		%
Interest in rent expense	$	235		$	246		$	234		$	230		$	180
% of interest to rent expense	37		%	42		%	41		%	44		%	36		%