Susser Holdings, L.L.C. POS AM Prospectus update (post-effective amendment)

Exhibit 12.1

Susser Holdings Corporation (Consolidated)

Statement Regarding Computation of Ratio of Earnings to Fixed Charges

(in thousands, except ratios)

	Fiscal Year Ended															Six Months Ended
	December 31, 2006			December 30, 2007			December 28, 2008			January 3, 2010			January 2, 2011			July 3, 2011
Earnings:
Consolidated pretax income (loss) from continuing operations		(3,698	)		10,499			26,873			3,873			5,780			38,184
Minority interest in income of consolidated subsidiaries		61			42			48			39			3			2
Loss (income) on equity investments		(442	)		(512	)
Fixed charges		31,808			25,576			50,623			50,177			78,053			27,839
Capitalized interest		(346	)		(550	)		(170	)		(266	)		(366	)		(415	)
Amortization of capitalized interest		48			45			63			74			89			104
Total earnings available for fixed charges		27,432			35,100			77,437			53,897			83,559			65,714
Fixed Charges:
Interest expense		23,426			15,677			36,545			35,098			55,674	(b)		18,585
Capitalized interest		346			550			170			266			366			415
Estimated interest portion of rent expense		7,207			8,201			10,995			11,719			13,537			7,206
Amortization of debt issue costs and premiums		829			1,148			2,913			3,095			8,476			1,633
Total fixed charges		31,808			25,576			50,623			50,177			78,053			27,839
Ratio of earnings to fixed charges		(a	)		1.37			1.53			1.07			1.07			2.36	��

Notes:

(a) Earnings for the year ended December 30, 2006 were inadequate to cover fixed charges. The deficiency was $4.4 million.

(b) Interest expense for the year ended January 2, 2011, included $24.2 million of non-recurring charges related to the refinancing of senior unsecured notes completed in May 2010.