Exhibit 12.1

United Natural Foods, Inc.

Computation of Ratio of Earnings to Fixed Charges

(in 000’s except ratio amounts)

	Nine Months Ended			Twelve Months Ended
	May 2,			August 2,			July 28,			July 29,			July 31,			July 31,
	2009			2008			2007			2006			2005			2004
Income before income taxes	$	73,040		$	77,196		$	82,215		$	69,396		$	67,052		$	52,436
Add:
Fixed charges		19,243			27,268			20,463			17,938			12,499			13,285
Amortization of capitalized interest		133			58			31			15			-			-
Less:
Interest capitalized		(274	)		(674	)		(219	)		(502	)		(506	)		-
Total earnings, as defined		92,142			103,848			102,490			86,847			79,045			65,721
Fixed charges:
Interest expense	$	8,333		$	16,133		$	12,089		$	11,210		$	6,568		$	7,265
Interest portion of rent expense		10,286			10,047			7,701			5,778			4,976			5,583
Amortization of debt issuance costs		350			414			454			448			449			437
Capitalized interest		274			674			219			502			506			-
Total Fixed charges, as defined	$	19,243		$	27,268		$	20,463		$	17,938		$	12,499		$	13,285
Ratio of earnings to fixed charges		4.8			3.8			5.0			4.8			6.3			4.9