Exhibit 12.1

NASH FINCH COMPANY AND SUBSIDIARIES
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
	Fiscal Year Ended						40 Weeks Ended
	Dec. 29,		Jan. 3,	Jan. 2,	Jan. 1,	Dec. 31,	Oct. 8,	Oct. 6,
(In thousands, except ratios)	2007		2009	2010	2011	2011	2011	2012
Fixed Charges:
Interest expense on	$	28,088	26,466	24,372	23,403	24,894	17,828	18,672
Indebtedness
Rent expense (1/3 of total		7,008	7,299	8,565	8,164	6,400	4,923	5,614
rent expense)
Total fixed charges	$	35,096	33,765	32,937	31,567	31,294	22,751	24,286
Earnings:
Income (loss) before	$	53,015	53,791	23,750	72,126	58,428	45,721	(81,276)
provision for income taxes
Fixed charges		35,096	33,765	32,937	31,567	31,294	22,751	24,286
Total earnings (loss)	$	88,111	87,556	56,687	103,693	89,722	68,472	(56,990)
Ratio		2.51x	2.59x	1.72x	3.28x	2.87x	3.01x	-2.35x