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 30,2010    |           |   | January 31,2009 |   |         | February 2,2008 |  |   | February 3,2007 |   |  | January 28,2006 |        
|Consolidated pretax income (loss) from continuing operations                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               |  | $                  | 344,176   |   |                 | $ | 218,009 |                 |  | $ | 220,071         |   |  | $               | 143,378 |   |  | $ | (505,542 | )
|Share of pretax income of less than 50%-owned companies                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    |  |                    |          |   |                 |   |        |                 |  |   |                |   |  |                 |        |   |  |   | 2,969    |  
|Noncontrolling interest in Toys  Japan                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    |  |                    | (7,660    | ) |                 |   | (7,440  | )               |  |   | 2,254           |   |  |                 | (1,444  | ) |  |   |         |  
|Interest capitalized during period                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         |  |                    | (409      | ) |                 |   | (1,051  | )               |  |   | (627            | ) |  |                 | (365    | ) |  |   | (437     | )
|Total fixed charges                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        |  |                    | 677,247   |   |                 |   | 600,504 |                 |  |   | 656,191         |   |  |                 | 729,317 |   |  |   | 508,175  |  
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           |  |                    |           |   |                 |   |         |                 |  |   |                 |   |  |                 |         |   |  |   |          |  
|Adjusted income from continuing operations                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 |  | $                  | 1,013,354 |   |                 | $ | 810,022 |                 |  | $ | 877,889         |   |  | $               | 870,886 |   |  | $ | 5,165    |  
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           |  |                    |           |   |                 |   |         |                 |  |   |                 |   |  |                 |         |   |  |   |          |  
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           |  |                    |           |   |                
|Fixed Charges:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |  |                    |           |   |                 |   |         |                 |  |   |                 |   |  |                 |         |   |  |   |          |  
|Interest expense                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           |  | $                  | 447,115   |   |                 | $ | 419,173 |                 |  | $ | 502,691         |   |  | $               | 536,762 |   |  | $ | 394,257  |  
|Interest capitalized during period                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         |  |                    | 409       |   |                 |   | 1,051   |                 |  |   | 627             |   |  |                 | 365     |   |  |   | 437      |  
|Adjustment to deferred financing amortization  U.S. bridge debt                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           |  |                    |          |   |                 |   |        |                 |  |   |                |   |  |                 |        |   |  |   | (32,455  | )
|Interest portion of rental expense                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         |  |                    | 229,723   |   |                 |   | 180,280 |                 |  |   | 152,873         |   |  |                 | 192,190 |   |  |   | 145,936  |  
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           |  |                    |           |   |                 |   |         |                 |  |   |                 |   |  |                 |         |   |  |   |          |  
|Total Fixed Charges                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        |  | $                  | 677,247   |   |                 | $ | 600,504 |                 |  | $ | 656,191         |   |  | $               | 729,317 |   |  | $ | 508,175  |  
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           |  |                    |           |   |                 |   |         |                 |  |   |                 |   |  |                 |         |   |  |   |          |  
|Ratio of Earnings to Fixed Charges                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         |  |                    | 1.50      |   |                 |   | 1.35    |                 |  |   | 1.34            |   |  |                 | 1.19    |   |  |   |          |  
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           |  |                    |           |   |                 |   |         |                 |  |   |                 |   |  |                 |         |   |  |   |          |  
|Deficiency of Earnings over Fixed Charges                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |  |                    |           |   |                 |   |         |                 |  |   |                 |   |  |                 |         |   |  | $ | (503,010 | )
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           |  |                    |           |   |                 |   |         |                 |  |   |                 |   |  |                 |         |   |  |   |          |  
|(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, (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                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |  |                    | 518,722   |   |                 |   | 502,944 |                 |  |   | 475,943         |   |  |                 | 437,891 |   |  |   | 299,050  |  
|Capitalization factor                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      |  |                    | 5.3       |   |                 |   | 6.7     |                 |  |   | 7.3             |   |  |                 | 6.6     |   |  |   | 6.1      |  
|Weighted average cost of long-term debt                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    |  |                    | 8.3       | % |                 |   | 5.3     | %               |  |   | 4.4             | % |  |                 | 6.7     | % |  |   | 8.0      | %
|Interest in rent expense                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   |  |                    | 229,723   |   |                 |   | 180,280 |                 |  |   | 152,873         |   |  |                 | 192,190 |   |  |   | 145,936  |  
|% of interest to rent expense                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              |  |                    | 44        | % |                 |   | 36      | %               |  |   | 32              | % |  |                 | 44      | % |  |   | 49       | %