Aloha Petroleum S-4 Registration of securities issued in business combination transactions

Exhibit 12.1

RATIO OF EARNINGS TO FIXED CHARGES OF SUNOCO LP

(in thousands, except ratios)

(Unaudited)

On October 1, 2014, we acquired 100% of the membership interests of MACS. On April 1, 2015, we acquired a 31.58% membership interest and a 50.1% voting interest in Sunoco LLC. On July 31, 2015, we acquired 100% of the issued and outstanding shares of capital stock of Susser Holdings Corporation (“Susser”). Finally, on March 31, 2016, we acquired the remaining 68.42% membership interest and 49.9% voting interest in Sunoco LLC as well as 100% of the issued and outstanding membership interest in Sunoco Retail. Results of operations for the MACS, Sunoco LLC, Susser and Sunoco Retail acquisitions have been deemed transactions between entities under common control, and accordingly, have been included in our consolidated results of operations since September 1, 2014, the date of common control.

The following table set forth our ratios of earnings to fixed charges for the periods presented:

	Year ended December 31,												Three Months Ended
	2012			2013			2014 (1)			2015			March 31, 2016
Earnings:
Consolidated pretax income from continuing operations	$	22,603		$	37,467		$	49,327		$	245,758		$	64,121
Fixed charges		1,968			3,660			28,144			134,449			38,668
Total earnings available for fixed charges	$	24,571		$	41,127		$	77,471		$	380,207		$	102,789
Fixed Charges:
Interest expense	$	940		$	3,356		$	13,580		$	86,824		$	27,288
Capitalized interest		—			—			284			1,008			227
Estimated interest portion of rent expense		1,028			304			14,280			46,617			11,153
Total fixed charges	$	1,968		$	3,660		$	28,144		$	134,449		$	38,668
Ratio of earnings to fixed charges		12.49	x		11.24	x		2.75	x		2.83	x		2.66	x

(1) For the year ended December 31, 2014, we have combined the Predecessor Period and the Successor Period and presented the unaudited financial data on a combined basis for comparative purposes.