Exhibit 12.1

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

	Fiscal Year Ended											24 Weeks Ended
	Dec.31,		Dec.30,			Dec.29,		Jan.3,		Jan.2,		June 20,		June 19,
(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		11,144		10,624
Rent expense (1/3 of total rent expense)		10,386		9,966			9,057		9,496		10,318		4,708		4,644
Total fixed charges	$	38,263		40,806			37,145		35,962		34,690		15,852		15,268
Earnings:
Income (loss) before provision for income taxes	$	63,721		(21,689	)		53,015		53,791		23,750		33,640		31,296
Fixed charges		38,263		40,806			37,145		35,962		34,690		15,852		15,268
Total earnings	$	101,984		19,117			90,160		89,753		58,440		49,492		46,564
Ratio		2.67x		0.47x			2.43x		2.50x		1.68x		3.12x		3.05x

32