Exhibit 12.1

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

																Twenty-Four Weeks
Fiscal Year Ended																Ended
	December			January			January			December			December			June 17,			June 16,
(In thousands, except ratios)	28, 2002			3, 2004			1, 2005			31,2005			30, 2006			2006			2007
Fixed Charges:
Interest expense on Indebtedness	$	30,429			34,729			27,181			24,732			26,644			12,187			11,266
Rent expense (1/3 of total rent expense)		8,595			9,838			9,901			10,386			9,966			4,699			4,177
Total fixed charges	$	39,024			44,567			37,082			35,118			36,610			16,886			15,443
Earnings:
Income (loss) before provision for income taxes	$	50,132			51,933			19,199			66,866			(17,493	)		14,047			26,789
Fixed charges		39,024			44,567			37,082			35,118			36,610			16,886			15,443
Total earnings	$	89,156			96,500			56,281			101,984			19,117			30,933			42,232
Ratio		2.28	x		2.17	x		1.52	x		2.90	x		0.52	x		1.83	x		2.73	x