**EXHIBIT 12.1**

**Neiman Marcus, Inc.**

**Computation of Ratio of Earnings to Fixed Charges**

**(Unaudited)**
| ** **                                                                                                      | ** ** | **Successor**                                        | ** ** | ** ** | **Predecessor**                               | ** ** |
|-----------------------------------------------------------------------------------------------------------------|------------|------------------------------------------------------|------------|------------|-----------------------------------------------|------------|
| **(in thousands, except ratios)**                                                                | ** ** | **Forty-  three  weeks  ended  July 29,  2006** | ** ** | ** ** | **Nine  weeks  ended  October 1,  2005** | ** ** | **Fiscal year  ended  July 30,  2005(1)** | ** ** | **Fiscal year  ended  July 31,  2004(1)** | ** ** | **Fiscal year  ended  August 2,  2003(1)** | ** ** | **Fiscal year  ended  August 3,  2002(1)(2)** | ** ** |
|                                                                                                            |       |                                                 |       |       |                                          |       |   |   |   |   |   |   |   |   |
| Fixed Charges:                                                                                                  |       |                                                 |       |       |                                          |       |   |   |   |   |   |   |   |   |
| Interest on debt                                                                                                |       | $                                                    | 214,700    |       |                                          | $          | 3,259 |   | $ | 23,960 |   | $ | 20,851 |   | $ | 18,643 |   | $ | 20,778 |   |
| Amortization of  debt discount and expense                                                                      |       | 11,740                                               |       |       | 44                                            |       | 248 |   | 220 |   | 254 |   | 251 |   |
| Interest element  of rentals                                                                                    |       | 21,186                                               |       |       | 4,059                                         |       | 22,671 |   | 20,757 |   | 18,975 |   | 17,919 |   |
| Total fixed  charges                                                                                            |       | $                                                    | 247,626    |       |                                          | $          | 7,362 |   | $ | 46,879 |   | $ | 41,828 |   | $ | 37,872 |   | $ | 38,948 |   |
| Earnings:                                                                                                       |       |                                                 |       |       |                                          |       |   |   |   |   |   |   |   |   |
| Earnings from  continuing operations before income taxes, minority interest and change in  accounting principle |       | $                                                    | 41,150     |       |                                          | $          | 69,889 |   | $ | 396,714 |   | $ | 327,330 |   | $ | 203,721 |   | $ | 160,300 |   |
| Add back:                                                                                                       |       |                                                 |       |       |                                          |       |   |   |   |   |   |   |   |   |
| Fixed charges                                                                                                   |       | 247,626                                              |       |       | 7,362                                         |       | 46,879 |   | 41,828 |   | 37,872 |   | 38,948 |   |
| Amortization of  capitalized interest                                                                           |       | 776                                                  |       |       | 105                                           |       | 538 |   | 424 |   | 401 |   | 312 |   |
| Less:                                                                                                           |       |                                                 |       |       |                                          |       |   |   |   |   |   |   |   |   |
| Capitalized  interest                                                                                           |       | (3,446                                               | )          |       | (1,146                                        | )          | (5,350 | ) | (3,036 | ) | (1,425 | ) | (3,116 | ) |
| Total earnings                                                                                                  |       | $                                                    | 286,106    |       |                                          | $          | 76,210 |   | $ | 438,781 |   | $ | 366,546 |   | $ | 240,569 |   | $ | 196,444 |   |
| Ratio of earnings to fixed charges                                                                              |       | 1.2                                                  |       |       | 10.4                                          |       | 9.4 |   | 8.8 |   | 6.4 |   | 5.0 |   |

 

----

(1)                                  Fiscal years 2005, 2004, 2003 and 2002 have beenadjusted to exclude the operations of Gurwitch Products, L.L.C.

(2)                                  Fiscal year 2002 includes 53 weeks of operationswhile the other years presented consist of 52 weeks of operations.

1

----