EXHIBIT 12.1

SUPERVALU INC.

Ratio of Earnings to Fixed Charges

(unaudited)

	28 Weeks Ended				Fiscal Year Ended
	September 9, 2006		September 10, 2005		February 25, 2006		February 26, 2005		February 28, 2004			February 22, 2003			February 23, 2002
	(In millions, except ratios)
Earnings before income taxes	$	357	$	198	$	329	$	601	$	455		$	408		$	332
Less undistributed earnings of less than fifty percent owned affiliates		3		3		12		3		(16	)		(16	)		(13	)
Earnings before income taxes		360		201		341		604		439			392			319
Interest expense		231		77		139		138		166			182			194
Interest on operating leases		58		24		48		44		44			45			36
Subtotal		649		302		528		786		649			619			549
Total fixed charges	$	289	$	101	$	187	$	182	$	210		$	227		$	230
Ratio of earnings to fixed charges		2.25		3.00		2.82		4.30		3.09			2.72			2.38