Exhibit 12.1

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

	Fiscal Year Ended											40 Weeks Ended
	Jan.3,		Jan. 1,		Dec.31,		Dec.30,			Dec.29,		Oct. 6,		Oct. 4,
(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		18,214		16,750
Rent expense (1/3 of total rent expense)		9,838		9,901		10,386		9,966			9,057		6,914		7,172
Total fixed charges	$	44,567		37,082		35,118		36,610			32,638		25,128		23,922
Earnings:
Income (loss) before provision for income taxes	$	51,933		19,199		66,866		(17,493	)		57,522		45,026		46,830
Fixed charges		44,567		37,082		35,118		36,610			32,638		25,128		23,922
Total earnings	$	96,500		56,281		101,984		19,117			90,160		70,154		70,752
Ratio		2.17x		1.52x		2.90x		0.52x			2.76x		2.79x		2.96x

32