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      | %