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 January 28, 2006 and for the quarters ended November 4, 2006 and November 5, 2005.

	November 4,			November 5,			January 28,			January 29,			January 31,			February 1,			February 2,
	2006			2005			2006			2005			2004			2003			2002
	(40 weeks)			(40 weeks)			(52 weeks)			(52 weeks)			(52 weeks)			(52 weeks)			(52 weeks)
	(in millions of dollars)
Earnings:
Earnings before tax expense(1)	$	1,170		$	1,073		$	1,525		$	286		$	739		$	1,950		$	1,706
Fixed charges(1)		659			692			895			950			983			1,000			1,032
Capitalized interest		(10	)		(5	)		(7	)		(5	)		(5	)		(5	)		(9	)
Pre-tax earnings before fixed charges	$	1,819		$	1,760		$	2,413		$	1,231		$	1,717		$	2,945		$	2,729
Fixed charges:
Interest(1)	$	381		$	399		$	518		$	562		$	609		$	624		$	659
Portion of rental payments deemed to be
interest		278			293			377			388			374			376			373
Total fixed charges	$	659		$	692		$	895		$	950		$	983		$	1,000		$	1,032
Ratio of earnings to fixed charges(1)		2.8			2.5			2.7			1.3			1.7			2.9			2.6

(1) Amounts have been adjusted for the Company’s adoption of SFAS No. 145 on February 2, 2003. Adoption of this Statement required the Company to reclassify the debt extinguishments recorded as extraordinary items in prior periods as interest expense in those periods. These debt extinguishments totaled $19 million, pre-tax, in the fiscal year ended February 1, 2003. There were no debt extinguishments recorded as extraordinary items during the fiscal year ended February 2, 2002.