Exhibit 12.1

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

											Twenty-Four Weeks
	Fiscal Year Ended										Ended
	December		December		January		January		December		June 18,		June 17,
(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		10,765		12,187
Rent expense (1/3 of total rent expense)		8,803		8,595		9,838		9,901		10,386		4,689		4,699
Total fixed charges	$	44,309		39,024		44,567		37,082		35,118		15,454		16,886
Earnings:
Income before provision for income taxes	$	36,292		50,132		51,933		19,199		66,866		27,402		14,047
Fixed charges		44,309		39,024		44,567		37,082		35,118		15,454		16,886
Total earnings	$	80,601		89,156		96,500		56,281		101,984		42,856		30,933
Ratio		1.82x		2.28x		2.17x		1.52x		2.90x		2.77x		1.83x