Exhibit 12.1

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

	Fiscal Year Ended															24 Weeks Ended
	Jan.3,			Jan. 1,			Dec.31,			Dec.30,			Dec.29,			June 16,			June 14,
(In thousands, except ratios)	2004			2005			2005			2006			2007			2007			2008
Fixed Charges:
Interest expense on Indebtedness	$	34,729			27,181			24,732			26,644			23,581			11,266			10,685
Rent expense (1/3 of total rent expense)		9,838			9,901			10,386			9,966			9,057			4,177			4,272
Total fixed charges	$	44,567			37,082			35,118			36,610			32,638			15,443			14,957
Earnings:
Income (loss) before provision for income taxes	$	51,933			19,199			66,866			(17,493	)		57,522			26,789			32,310
Fixed charges		44,567			37,082			35,118			36,610			32,638			15,443			14,957
Total earnings	$	96,500			56,281			101,984			19,117			90,160			42,232			47,267
Ratio		2.17	x		1.52	x		2.90	x		0.52	x		2.76	x		2.73	x		3.16	x