EXHIBIT 99.1

Schedule of computation of ratio of earnings to fixed charges of The Kroger Co. and consolidated subsidiary companies for the five fiscal years ended February 3, 2007 and for the three quarters ended November 10, 2007 and November 4, 2006.

	Three Quarters Ended						Fiscal Years Ended
	November 10,			November 4,			February 3,			January 28,			January 29,			January 31,			February 1,
	2007			2006			2007			2006			2005			2004			2003
	(40 weeks)			(40 weeks)			(53 weeks)			(52 weeks)			(52 weeks)			(52 weeks)			(52 weeks)
	(in millions of dollars)
Earnings:
Earnings before tax expense	$	1,312		$	1,170		$	1,748		$	1,525		$	286		$	739		$	1,950
Fixed charges		650			659			870			895			950			983			1,000
Capitalized interest		(11	)		(10	)		(13	)		(7	)		(5	)		(5	)		(5	)
Pre-tax earnings before fixed charges	$	1,951		$	1,819		$	2,605		$	2,413		$	1,231		$	1,717		$	2,945
Fixed charges:
Interest	$	372		$	381		$	501		$	518		$	562		$	609		$	624
Portion of rental payments deemed to be
interest		278			278			370			377			388			374			376
Total fixed charges	$	650		$	659		$	871		$	895		$	950		$	983		$	1,000
Ratio of earnings to fixed charges		3.0			2.8			3.0			2.7			1.3			1.7			2.9

Page 37 of 37