Exhibit 12.1

Susser Holdings Corporation (Consolidated)

Statement Regarding Computation of Ratio of Earnings to Fixed Charges

(in thousands, except ratios)

	Fiscal Year Ended										Three Months Ended April 4, 2010
	January 1, 2006		December 31, 2006		December 30, 2007		December 28, 2008		January 3, 2010
Earnings:
Consolidated pretax income (loss) from continuing operations	(20,642	)	(3,698	)	10,499		26,873		3,873		(8,003	)
Minority interest in income of consolidated subsidiaries	76		61		42		48		39		11
Loss (income) on equity investments	—		(442	)	(512	)					(5	)
Fixed charges	22,104		31,808		24,881		50,623		50,177		12,957
Capitalized interest	(275	)	(346	)	(550	)	(170	)	(266	)	(41	)
Amortization of capitalized interest	11		48		45		63		74		81
Total earnings available for fixed charges	1,274		27,432		34,405		77,437		53,897		5,000
Fixed Charges:
Interest expense	18,397		23,426		15,677		36,545		35,098		9,116
Capitalized interest	275		346		550		170		266		41
Estimated interest portion of rent expense	3,093		7,207		8,201		10,995		11,719		3,192
Amortization of debt issue costs and premiums	339		829		1,148		2,913		3,095		607
Total fixed charges	22,104		31,808		25,576		50,623		50,177		12,957
Ratio of earnings to fixed charges	(a	)	(a	)	1.37		1.53		1.07		(a	)

Notes:

(a) Earnings for the years ended January 1, 2006 and December 30, 2006 and for the three months ended April 4, 2010 were inadequate to cover fixed charges. The deficiencies were $20.8 million, $4.4 million and $8.0 million, respectively. Included in the fiscal 2005 results is $17.3 million of compensation expense recognized for options redeemed related to our December 2005 recapitalization.