Exhibit 12.1

NASH-FINCH COMPANY AND SUBSIDIARIES
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

Fiscal Year Ended
	January 1,		December 31,		December 30,			December 29,		January 3,
(in thousands, except ratios)	2005		2005		2006			2007		2009
Fixed Charges:
Interest expense on indebtedness	$	27,181	$	24,732	$	26,644		$	23,581	$	21,523
Rent expense (1/3 of total rent expense)		9,901		10,386		9,966			9,057		9,496
Total fixed charges	$	37,082	$	35,118	$	36,610		$	32,638	$	31,019
Earnings:
Income before provision for income taxes	$	19,199	$	66,866	$	(17,493	)	$	57,522	$	58,734
Fixed charges		37,082		35,118		36,610			32,638		31,019
Total earnings	$	56,281	$	101,984	$	19,117		$	90,160	$	89,753
Ratio		1.52		2.90		0.52			2.76		2.89