Exhibit 12.1

SAFEWAY INC.

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(Dollars in millions)

	Fiscal Year
	52 Weeks 2007			52 Weeks 2006			52 Weeks 2005			52 Weeks 2004			53 Weeks 2003
Income before income taxes	$	1,403.6		$	1,240.0		$	849.0		$	793.9		$	141.1
Add interest expense		388.9			396.1			402.6			411.2			442.4
Add interest on rental expense (a)		239.7			256.0			256.7			258.2			258.6
(Less) add equity in (earnings) losses of unconsolidated affiliates, net		(8.7	)		(21.1	)		(15.8	)		(12.6	)		7.1
Less minority interest in subsidiary		—			(4.1	)		(8.5	)		(10.1	)		(10.4	)
Earnings	$	2,023.5		$	1,866.9		$	1,484.0		$	1,440.6		$	838.8
Interest expense	$	388.9		$	396.1		$	402.6		$	411.2		$	442.4
Add capitalized interest		16.0			15.8			16.0			19.7			21.9
Add interest on rental expense (a)		239.7			256.0			256.7			258.2			258.6
Fixed charges	$	644.6		$	667.9		$	675.3		$	689.1		$	722.9
Ratio of earnings to fixed charges		3.14			2.80			2.20			2.09			1.16

(a) Based on an 8.5% discount factor in 2007 and 10% discount factor in all other years on the estimated present value of future operating lease payments.