Exhibit 12.1

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

											Twelve Weeks
Fiscal Year Ended											Ended
	December		December		January		January		December		March 26,		March 25,
(In thousands, except ratios)	29, 2001		28, 2002		3, 2004		1, 2005		31, 2005		2005		2006
Fixed Charges:
Interest expense on indebtedness	$	35,506		30,429		34,729		27,181		24,732		4,187		6,067
Rent expense (1/3 of total rent expense)		8,803		8,595		9,838		9,901		10,386		2,290		2,338
Total fixed charges	$	44,309		39,024		44,567		37,082		35,118		6,477		8,405
Earnings:
Income before provision for income taxes	$	36,292		50,132		51,933		19,199		66,866		11,361		6,314
Fixed charges		44,309		39,024		44,567		37,082		35,118		6,477		8,405
Total earnings	$	80,601		89,156		96,500		56,281		101,984		17,838		14,719
Ratio		1.82x		2.28x		2.17x		1.52x		2.9x		2.75x		1.75x