EXHIBIT 12

Toys "R" Us, Inc.

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

(In Thousands, Except Ratio Data)



|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |  |                    |         |   |          |   |          |          |  |   |          |   |  |          |         |   |  |   |         |  
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------ | ------- | - | -------- | - | -------- | -------- |  | - | -------- | - |  | -------- | ------- | - |  | - | ------- | -
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |  | For the year ended |        
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |  | 02/03/07           |         |   | 01/28/06 |   |          | 01/29/05 |  |   | 01/31/04 |   |  | 02/01/03 |        
|Consolidated pretax income (loss) from continuing operations                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           |  | $                  | 143,378 |   |          | $ | (505,542 | )        |  | $ | 193,476  |   |  | $        | 93,239  |   |  | $ | 332,258 |  
|Share of pretax income of less than 50%-owned companies                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                |  |                    |        |   |          |   | 2,969    |          |  |   | (23,181  | ) |  |          | (31,491 | ) |  |   | (29,484 | )
|Minority interest in Toysrus  Japan                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   |  |                    | (1,444  | ) |          |   |         |          |  |   |         |   |  |          |        |   |  |   |        |  
|Minority interest in Toysrus.com                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |  |                    |        |   |          |   |         |          |  |   | (6,506   | ) |  |          | (7,929  | ) |  |   | (14,049 | )
|Interest capitalized during period                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     |  |                    | (365    | ) |          |   | (437     | )        |  |   | (1,123   | ) |  |          | (885    | ) |  |   | (1,428  | )
|Total fixed charges                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    |  |                    | 729,317 |   |          |   | 508,175  |          |  |   | 277,485  |   |  |          | 292,047 |   |  |   | 261,080 |  
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |  |                    |         |   |          |   |          |          |  |   |          |   |  |          |         |   |  |   |         |  
|Adjusted income from continuing operations                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |  | $                  | 870,886 |   |          | $ | 5,165    |          |  | $ | 440,151  |   |  | $        | 344,981 |   |  | $ | 548,377 |  
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |  |                    |         |   |          |   |          |          |  |   |          |   |  |          |         |   |  |   |         |  
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |  |                    |         |   |         
|Fixed Charges:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         |  |                    |         |   |          |   |          |          |  |   |          |   |  |          |         |   |  |   |         |  
|Interest expense                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |  | $                  | 536,762 |   |          | $ | 394,257  |          |  | $ | 130,016  |   |  | $        | 141,633 |   |  | $ | 119,207 |  
|Interest capitalized during period                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     |  |                    | 365     |   |          |   | 437      |          |  |   | 1,123    |   |  |          | 885     |   |  |   | 1,428   |  
|Adjustment to deferred financing amortization  US bridge debt                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         |  |                    |         |   |          |   | (32,455  | )        |  |   |          |   |  |          |         |   |  |   |         |  
|Interest portion of rental expense                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     |  |                    | 192,190 |   |          |   | 145,936  |          |  |   | 146,346  |   |  |          | 149,529 |   |  |   | 140,445 |  
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |  |                    |         |   |          |   |          |          |  |   |          |   |  |          |         |   |  |   |         |  
|Total Fixed Charges                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    |  | $                  | 729,317 |   |          | $ | 508,175  |          |  | $ | 277,485  |   |  | $        | 292,047 |   |  | $ | 261,080 |  
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |  |                    |         |   |          |   |          |          |  |   |          |   |  |          |         |   |  |   |         |  
|Ratio of Earnings to Fixed Charges                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     |  |                    | 1.19    |   |          |   |          |          |  |   | 1.59     |   |  |          | 1.18    |   |  |   | 2.10    |  
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |  |                    |         |   |          |   |          |          |  |   |          |   |  |          |         |   |  |   |         |  
|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                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   |  |                    | 437,891 |   |          |   | 299,050  |          |  |   | 300,197  |   |  |          | 306,726 |   |  |   | 288,091 |  
|Capitalization factor                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |  |                    | 6.6     |   |          |   | 6.1      |          |  |   | 6.5      |   |  |          | 6.5     |   |  |   | 6.5     |  
|Weighted average cost of long-term debt                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                |  |                    | 6.7     | % |          |   | 8.0      | %        |  |   | 7.5      | % |  |          | 7.5     | % |  |   | 7.5     | %
|Interest in rent expense                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               |  |                    | 192,190 |   |          |   | 145,936  |          |  |   | 146,346  |   |  |          | 149,529 |   |  |   | 140,445 |  
|% of interest to rent expense                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          |  |                    | 44      | % |          |   | 49       | %        |  |   | 49       | % |  |          | 49      | % |  |   | 49      | %