Exhibit 12.1

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

	Fiscal Year Ended															Forty Weeks Ended
	December			December			January			January			December			October			October
(In thousands, except ratios)	29, 2001			28, 2002			3, 2004			1, 2005			31, 2005			8, 2005			7, 2006
Fixed Charges:
Interest expense on indebtedness	$	35,506			30,429			34,729			27,181			24,732			18,684			20,093
Rent expense (1/3 of total rent expense)		8,803			8,595			9,838			9,901			10,386			7,878			7,774
Total fixed charges	$	44,309			39,024			44,567			37,082			35,118			26,562			27,867
Earnings:
Income before provision for income taxes	$	36,292			50,132			51,933			19,199			66,866			45,502			7,760
Fixed charges		44,309			39,024			44,567			37,082			35,118			26,562			27,867
Total earnings	$	80,601			89,156			96,500			56,281			101,984			72,064			35,627
Ratio		1.82	x		2.28	x		2.17	x		1.52	x		2.90	x		2.71	x		1.28	x

33