EXHIBIT 12

Toys “R” Us, Inc.

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

(In Thousands, Except Ratio Data)

	Fiscal Years Ended
	January 29, 2011			January 30, 2010			January 31, 2009			February 2, 2008			February 3, 2007
Consolidated pretax earnings from continuing operations	$	132,267		$	344,176		$	218,009		$	220,071		$	143,378
Noncontrolling interest in Toys – Japan		(1,263	)		(7,660	)		(7,440	)		2,254			(1,444	)
Interest capitalized during period		(572	)		(409	)		(1,051	)		(627	)		(365	)
Total fixed charges		755,418			677,247			600,504			656,191			729,317
Adjusted earnings from continuing operations	$	885,850		$	1,013,354		$	810,022		$	877,889		$	870,886
Fixed Charges:
Interest expense	$	521,021		$	447,115		$	419,173		$	502,691		$	536,762
Interest capitalized during period		572			409			1,051			627			365
Interest portion of rental expense		233,825			229,723			180,280			152,873			192,190
Total Fixed Charges	$	755,418		$	677,247		$	600,504		$	656,191		$	729,317
Ratio of Earnings to Fixed Charges		1.17			1.50			1.35			1.34			1.19
(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 issue costs. Fixed charges consist of interest expense, amortization of debt issue costs and the portions of rents representative of an interest factor.
Rent expense, net of sublease income		570,305			518,722			502,944			475,943			437,891
Capitalization factor		5.0			5.3			6.7			7.3			6.6
Weighted average cost of long-term debt		8.2	%		8.3	%		5.3	%		4.4	%		6.7	%
Interest in rent expense		233,825			229,723			180,280			152,873			192,190
% of interest to rent expense		41	%		44	%		36	%		32	%		44	%