EXHIBIT 12

FOOT LOCKER, INC.

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

	Fiscal Year Ended
	Feb 3,		Jan. 28,		Jan. 29,		Jan. 31,		Feb. 1,
	2007		2006		2005		2004		2003
NET EARNINGS
Income from continuing operations	$	247	$	263	$	255	$	209	$	162
Income tax expense		145		142		119		115		84
Interest expense, excluding capitalized interest		23		23		22		26		33
Portion of rents deemed representative of the
interest factor (1/3)		214		210		202		177		164
	$	629	$	638	$	598	$	527	$	443
FIXED CHARGES
Gross interest expense	$	23	$	23	$	22	$	26	$	33
Portion of rents deemed representative of the
interest factor (1/3)		214		210		202		177		164
	$	237	$	233	$	224	$	203	$	197
RATIO OF EARNINGS TO FIXED CHARGES		2.7		2.7		2.7		2.6		2.2