Exhibit 11.1

SAFEWAY INC. AND SUBSIDIARIES

Computation of Earnings Per Share

(In millions, except per-share amounts)

(Unaudited)

	12 Weeks Ended
	September 10, 2005					September 11, 2004
	Diluted			Basic		Diluted			Basic
Net income	$	122.5		$	122.5	$	159.2		$	159.2
Weighted average common shares outstanding		448.1			448.1		446.0			446.0
Common share equivalents		3.5					3.7
Weighted average shares outstanding		451.6					449.7
Earnings per share	$	0.27		$	0.27	$	0.35		$	0.36
Calculation of common share equivalents:
Options to purchase common shares		22.8					13.7
Common shares assumed purchased with potential proceeds		(19.3	)				(10.0	)
Common share equivalents		3.5					3.7
Calculation of common shares assumed purchased with potential proceeds:
Potential proceeds from exercise of options to purchase common shares	$	458.5				$	219.8
Common stock price used under the treasury stock method	$	23.70				$	22.04
Common shares assumed purchased with potential proceeds		19.3					10.0

Anti-dilutive shares totaling 12.4 million in 2005 and 24.3 million in 2004 have been excluded from diluted weighted average shares outstanding.

SAFEWAY INC. AND SUBSIDIARIES

Computation of Earnings Per Share

(In millions, except per-share amounts)

(Unaudited)

	36 Weeks Ended
	September 10, 2005					September 11, 2004
	Diluted			Basic		Diluted			Basic
Net income	$	387.7		$	387.7	$	357.5		$	357.5
Weighted average common shares outstanding		447.5			447.5		445.2			445.2
Common share equivalents		2.5					3.9
Weighted average shares outstanding		450.0					449.1
Earnings per share	$	0.86		$	0.87	$	0.80		$	0.80
Calculation of common share equivalents:
Options to purchase common shares		17.2					13.0
Common shares assumed purchased with potential proceeds		(14.7	)				(9.1	)
Common share equivalents		2.5					3.9
Calculation of common shares assumed purchased with potential proceeds:
Potential proceeds from exercise of options to purchase common shares	$	312.1				$	201.0
Common stock price used under the treasury stock method	$	21.21				$	22.15
Common shares assumed purchased with potential proceeds		14.7					9.1

Anti-dilutive shares totaling 14.8 million in 2005 and 24.4 million in 2004 have been excluded from diluted weighted average shares outstanding.