Exhibit 12.1

The Great Atlantic & Pacific Tea Company, Inc.

Statement of Computation of Ratios of Earnings to Fixed Charges

(Dollars in millions)

	28 Weeks			Fiscal Year			Fiscal Year			Fiscal Year			Fiscal Year			Fiscal Year
	Ended			Ended			Ended			Ended			Ended			Ended
	September 8,			February 24,			February 25,			February 26,			February 28,			February 22,
	2007			2007			2006			2005			2004			2003
Earnings (Loss) from continuing operations and before taxes	$	61		$	(45	)	$	676		$	(81	)	$	(63	)	$	(37	)
Fixed charges		67			133			164			198			193			187
Undistributed earnings adjustment		(8	)		(33	)		(3	)		—			—			—
Earnings	$	120		$	55		$	837		$	117		$	130		$	150
Interest expense, including the amortization of debt discount and
expense on all indebtedness	$	35		$	74		$	92		$	114		$	103		$	100
Estimate of the interest within rental expense		32			59			72			84			90			87
Fixed Charges	$	67		$	133		$	164		$	198		$	193		$	187
Ratio earnings to fixed charges		1.8	x					5.1	x
Earnings deficiency				$	78					$	81		$	63		$	37

Note:    Earnings consist of earnings before income taxes and fixed charges after eliminating net undistributed earnings of affiliates and minority interests which have not incurred fixed charges. Fixed charges consist of interest expense, including the amortization of debt discount and expense on all indebtedness, plus one-third of rent expense deemed to represent an appropriate interest factor.