Exhibit 12.1

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

	Fiscal Year Ended															24 Weeks Ended
	Jan. 1,			Dec. 31,			Dec. 30,			Dec. 29,			Jan. 3,			June 14,			June 20,
(In thousands, except ratios)	2005			2005			2006			2007			2009			2008			2009
Fixed Charges:
Interest expense on Indebtedness	$	27,181			27,877			30,840			28,088			26,466			12,876			11,144
Rent expense (1/3 of total rent expense)		9,901			10,386			9,966			9,057			9,496			4,272			4,708
Total fixed charges	$	37,082			38,263			40,806			37,145			35,962			17,148			15,852
Earnings:
Income (loss) before provision for income taxes	$	19,199			63,721			(21,689	)		53,015			53,791			30,119			33,640
Fixed charges		37,082			38,263			40,806			37,145			35,962			17,148			15,852
Total earnings	$	56,281			101,984			19,117			90,160			89,753			47,267			49,492
Ratio		1.52	x		2.67	x		0.47	x		2.43	x		2.50	x		2.76	x		3.12	x