Exhibit 12.1

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

	Fiscal Year Ended															12 Weeks Ended
	Dec. 31,			Dec. 30,			Dec. 29,			Jan. 3,			Jan. 2,			Mar. 28,			Mar. 27,
(In thousands, except ratios)	2005			2006			2007			2009			2010			2009			2010
Fixed Charges:
Interest expense on Indebtedness	$	27,877			30,840			28,088			26,466			24,372			5,304			5,258
Rent expense (1/3 of total rent expense)		10,386			9,966			9,057			9,496			10,318			2,332			2,401
Total fixed charges	$	38,263			40,806			37,145			35,962			34,690			7,636			7,659
Earnings:
Income (loss) before provision for income taxes	$	63,721			(21,689	)		53,015			53,791			23,750			17,526			13,330
Fixed charges		38,263			40,806			37,145			35,962			34,690			7,636			7,659
Total earnings	$	101,984			19,117			90,160			89,753			58,440			25,162			20,989
Ratio		2.67	x		0.47	x		2.43	x		2.50	x		1.68	x		3.30	x		2.74	x

30