Exhibit 12.1

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

Fiscal Year Ended
	December			December		January 3,		January 2,		January 1,
(in thousands, except ratios)	30, 2006			29, 2007		2009		2010		2011
Fixed Charges:
Interest expense on indebtedness	$	30,840		$	28,088	$	26,466	$	24,372	$	23,403
Rent expense (1/3 of total rent expense)		9,966			9,057		9,496		10,318		9,728
Total fixed charges	$	40,806		$	37,145	$	35,962	$	34,690	$	33,131
Earnings:
Earnings (loss) before provision for income taxes	$	(21,689	)	$	53,015	$	53,791	$	23,750	$	72,126
Fixed charges		40,806			37,145		35,962		34,690		33,131
Total earnings	$	19,117		$	90,160	$	89,753	$	58,440	$	105,257
Ratio		0.47			2.43		2.50		1.68		3.18