Exhibit 12.1

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

Fiscal Year Ended
	January 3,		January 1,		December 31,		December 30,			December 29,
(in thousands, except ratios)	2004		2005		2005		2006			2007
Fixed Charges:
Interest expense on indebtedness	$	34,729	$	27,181	$	24,732	$	26,644		$	23,581
Rent expense (1/3 of total rent expense)		9,838		9,901		10,386		9,966			9,057
Total fixed charges	$	44,567	$	37,082	$	35,118	$	36,610		$	32,638
Earnings:
Income before provision for income taxes	$	51,933	$	19,199	$	66,866	$	(17,493	)	$	57,522
Fixed charges		44,567		37,082		35,118		36,610			32,638
Total earnings	$	96,500	$	56,281	$	101,984	$	19,117		$	90,160
Ratio		2.17		1.52		2.90		0.52			2.76