Exhibit 12.1

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

	Fiscal Year Ended															12 Weeks Ended
(In thousands, except ratios)	Jan. 3,			Jan. 1,			Dec. 31,			Dec. 30,			Dec. 29,			Mar 24,			Mar 22,
	2004			2005			2005			2006			2007			2007			2008
Fixed Charges:
Interest expense on Indebtedness	$	34,729			27,181			24,732			26,644			23,581			5,595			5,034
Rent expense (1/3 of total rent expense)		9,838			9,901			10,386			9,966			9,057			2,099			2,081
Total fixed charges	$	44,567			37,082			35,118			36,610			32,638			7,694			7,115
Earnings:
Income (loss) before provision for income taxes	$	51,933			19,199			66,866			(17,493	)		57,522			9,485			17,364
Fixed charges		44,567			37,082			35,118			36,610			32,638			7,694			7,115
Total earnings	$	96,500			56,281			101,984			19,117			90,160			17,179			24,479
Ratio		2.17	x		1.52	x		2.90	x		0.52	x		2.76	x		2.23	x		3.44	x