Exhibit 12.1

SUPERVALU INC.

Ratio of Earnings to Fixed Charges

(unaudited)

	Fiscal Year End		Fiscal Year End			Fiscal Year End			Fiscal Year End			Fiscal Year End
	(In thousands, except ratios)
	February 26, 2005		February 28, 2004			February 22, 2003			February 23, 2002			February 24, 2001
Earnings before income taxes	$	600,864	$	454,880		$	408,004		$	331,998		$	139,590
Less undistributed earnings of less than fifty percent owned subsidiaries		2,587		(15,793	)		(16,368	)		(13,450	)		(9,429	)
Earnings before income taxes		603,451		439,087			391,636			318,548			130,161
Interest expense		137,500		165,581			182,499			194,294			212,898
Interest on operating leases		45,121		44,280			44,864			35,971			29,047
Subtotal		786,072		648,948			618,999			548,813			372,106
Total fixed charges	$	182,621	$	209,861		$	227,363		$	230,265		$	241,945
Ratio of earnings to fixed charges		4.30		3.09			2.72			2.38			1.54