Exhibit 12.1

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

	Fiscal Year Ended											Forty Weeks Ended
	Dec. 28,		Jan. 3,		Jan. 1,		Dec. 31,		Dec. 30,			Oct. 7,		Oct. 6,
(In thousands, except ratios)	2002		2004		2005		2005		2006			2006		2007
Fixed Charges:
Interest expense on Indebtedness	$	30,429		34,729		27,181		24,732		26,644			20,093		18,214
Rent expense (1/3 of total rent expense)		8,595		9,838		9,901		10,386		9,966			7,774		6,914
Total fixed charges	$	39,024		44,567		37,082		35,118		36,610			27,867		25,128
Earnings:
Income (loss) before provision for income taxes	$	50,132		51,933		19,199		66,866		(17,493	)		7,760		45,026
Fixed charges		39,024		44,567		37,082		35,118		36,610			27,867		25,128
Total earnings	$	89,156		96,500		56,281		101,984		19,117			35,627		70,154
Ratio		2.28x		2.17x		1.52x		2.90x		0.52x			1.28x		2.79x