EXHIBIT 12

Toys R Us, Inc.

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

(In Thousands, Except Ratio Data)



|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         |  |                    |         |   |                 |   |         |                 |  |   |                 |   |  |                 |         |   |  |   |         |  
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------ | ------- | - | --------------- | - | ------- | --------------- |  | - | --------------- | - |  | --------------- | ------- | - |  | - | ------- | -
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         |  | Fiscal Years Ended |        
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         |  | February 2,2008    |         |   | February 3,2007 |   |         | January 28,2006 |  |   | January 29,2005 |   |  | January 31,2004 |        
|Consolidated pretax income (loss) from continuing operations                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |  | $                  | 220,071 |   |                 | $ | 143,378 |                 |  | $ | (505,542        | ) |  | $               | 193,476 |   |  | $ | 93,239  |  
|Share of pretax income of less than 50%-owned companies                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |  |                    |        |   |                 |   |        |                 |  |   | 2,969           |   |  |                 | (23,181 | ) |  |   | (31,491 | )
|Minority interest in Toys - Japan                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        |  |                    | 2,254   |   |                 |   | (1,444  | )               |  |   |                |   |  |                 |        |   |  |   |        |  
|Minority interest in Toysrus.com                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         |  |                    |        |   |                 |   |        |                 |  |   |                |   |  |                 | (6,506  | ) |  |   | (7,929  | )
|Interest capitalized during period                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |  |                    | (627    | ) |                 |   | (365    | )               |  |   | (437            | ) |  |                 | (1,123  | ) |  |   | (885    | )
|Total fixed charges                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      |  |                    | 656,191 |   |                 |   | 729,317 |                 |  |   | 508,175         |   |  |                 | 277,485 |   |  |   | 292,047 |  
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         |  |                    |         |   |                 |   |         |                 |  |   |                 |   |  |                 |         |   |  |   |         |  
|Adjusted income from continuing operations                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               |  | $                  | 877,889 |   |                 | $ | 870,886 |                 |  | $ | 5,165           |   |  | $               | 440,151 |   |  | $ | 344,981 |  
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         |  |                    |         |   |                 |   |         |                 |  |   |                 |   |  |                 |         |   |  |   |         |  
|Fixed Charges:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           |  |                    |         |   |                 |   |         |                 |  |   |                 |   |  |                 |         |   |  |   |         |  
|Interest expense                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         |  | $                  | 502,691 |   |                 | $ | 536,762 |                 |  | $ | 394,257         |   |  | $               | 130,016 |   |  | $ | 141,633 |  
|Interest capitalized during period                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |  |                    | 627     |   |                 |   | 365     |                 |  |   | 437             |   |  |                 | 1,123   |   |  |   | 885     |  
|Adjustment to deferred financing amortization - US bridge debt                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           |  |                    |        |   |                 |   |        |                 |  |   | (32,455         | ) |  |                 |        |   |  |   |        |  
|Interest portion of rental expense                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |  |                    | 152,873 |   |                 |   | 192,190 |                 |  |   | 145,936         |   |  |                 | 146,346 |   |  |   | 149,529 |  
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         |  |                    |         |   |                 |   |         |                 |  |   |                 |   |  |                 |         |   |  |   |         |  
|Total Fixed Charges                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      |  | $                  | 656,191 |   |                 | $ | 729,317 |                 |  | $ | 508,175         |   |  | $               | 277,485 |   |  | $ | 292,047 |  
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         |  |                    |         |   |                 |   |         |                 |  |   |                 |   |  |                 |         |   |  |   |         |  
|Ratio of Earnings to Fixed Charges                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |  |                    | 1.34    |   |                 |   | 1.19    |                 |  |   |                 |   |  |                 | 1.59    |   |  |   | 1.18    |  
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         |  |                    |         |   |                 |   |         |                 |  |   |                 |   |  |                 |         |   |  |   |         |  
|Deficiency of Earnings over Fixed Charges                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                |  |                    |         |   |                 |   |         |                 |  | $ | (503,010        | ) |  |                 |         |   |  |   |         |  
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         |  |                    |         |   |                 |   |         |                 |  |   |                 |   |  |                 |         |   |  |   |         |  
|(a)   For purpose of calculating the ratio of earnings to fixed charges, earnings were calculated by adding (i) earnings from continuing operations before minority interest and income taxes,
(ii) interest expense, including the portion of rents representative of an interest factor, and (iii) amortization of debt issue costs, and (iv) the amount of the company's undistributed (income) losses of less than 50%-owned
companies. 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                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     |  |                    | 475,943 |   |                 |   | 437,891 |                 |  |   | 299,050         |   |  |                 | 300,197 |   |  |   | 306,726 |  
|Capitalization factor                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    |  |                    | 7.3     |   |                 |   | 6.6     |                 |  |   | 6.1             |   |  |                 | 6.5     |   |  |   | 6.5     |  
|Weighted average cost of long-term debt                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |  |                    | 4.4     | % |                 |   | 6.7     | %               |  |   | 8.0             | % |  |                 | 7.5     | % |  |   | 7.5     | %
|Interest in rent expense                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 |  |                    | 152,873 |   |                 |   | 192,190 |                 |  |   | 145,936         |   |  |                 | 146,346 |   |  |   | 149,529 |  
|% of interest to rent expense                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            |  |                    | 32      | % |                 |   | 44      | %               |  |   | 49              | % |  |                 | 49      | % |  |   | 49      | %