Exhibit 12.1

NASH FINCH COMPANY AND SUBSIDIARIES

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

	Fiscal Year Ended															Forty Weeks Ended
	December 30, 2000			December 29, 2001			December 28, 2002			January 3, 2004			January 1, 2005			October 8, 2005
Fixed Charges:
Interest expense on indebtedness	$	34,848		$	35,506		$	30,429		$	34,729		$	27,181		$	18,684
Rent expense (1/3 of total rent expense)	8,405			8,803			8,595			9,838			9,901			7,878
Total fixed charges	$	43,253		$	44,309		$	39,024		$	44,567		$	37,082		$	26,562
Earnings:
Income before provision for income taxes	$	27,499		$	36,292		$	50,132		$	51,933		$	19,199		$	45,502
Fixed charges	43,253			44,309			39,024			44,567			37,082			26,562
Total earnings	$	70,752		$	80,601		$	89,156		$	96,500		$	56,281		$	72,064
Ratio	1.64		x	1.82		x	2.28		x	2.17		x	1.52		x	2.71		x