	Consolidated Lehigh Gas Partners LP Period from October 31 to December 31, 2012			Combined Lehigh Gas Entities (Predecessor) Period from October 1 to October 30, 2012			Combined Lehigh Gas Entities (Predecessor) Third Quarter 2012(2)(3)			Combined Lehigh Gas Entities (Predecessor) Second Quarter 2012(2)(4)			Combined Lehigh Gas Entities (Predecessor) First Quarter 2012(2)

Revenues:
Revenues from fuel sales	$	161,319		$	88,664		$	270,598		$	299,647		$	276,332
Revenues from fuel sales to affiliates		145,168			68,856			230,754			186,762			134,767
Rental income		1,950			1,068			3,184			2,971			3,113
Rental income from affiliates		3,228			720			2,090			1,047			1,851
Revenues from retail merchandise and other		—			4			3			4			3

Total revenues		311,665			159,312			506,629			490,431			416,066
Costs and Expenses:
Cost of revenues from fuel sales		156,815			85,550			265,380			291,630			271,661
Cost of revenues from fuel sales to affiliates		139,736			67,722			226,274			183,208			132,167
Cost of revenues for retail merchandise and other		—			—			—			—			—
Rent expense		2,045			1,237			3,464			2,795			2,067
Operating expenses		541			(288	)		1,824			1,466			1,732
Depreciation and amortization		2,551			1,782			3,536			3,726			4,729
Selling, general and administrative expenses(1)		9,676			(4,469	)		3,722			5,267			5,291
Gain on sale of assets		(471	)		—			(146	)		(1,892	)		(1,081	)

Total costs and operating expenses		310,893			151,534			504,054			486,200			416,566

Operating income (loss)		772			7,778			2,575			4,231			(500	)
Interest expense, net		(1,926	)		(1,088	)		(3,388	)		(3,501	)		(3,392	)
Loss on extinguishment of debt		—			(571	)		—			—			—
Other income (expense), net		140			(776	)		372			347			718

(Loss) Income from continuing operations		(1,014	)		5,343			(441	)		1,077			(3,174	)
Income tax expense from continuing operations		342			—			—			—			—
Income (loss) from discontinued operations		—			9			(9	)		169			140

Net (loss) income	$	(1,356	)	$	5,352		$	(450	)	$	1,246		$	(3,034	)

Limited partners' interest in net loss from continuing operations	$	(1,356	)		n/a			n/a			n/a			n/a
Net loss allocated to common units	$	(678	)
Net loss allocated to subordinated units	$	(678	)
Net loss per common unit—basic and diluted	$	(0.09	)
Net loss per subordinated unit—basic and diluted	$	(0.09	)

(1): The net credit to the selling, general and administrative expenses for the period from October 1, 2012 to October 30, 2012, for the Predecessor Entity resulted from the reimbursement from the Partnership, upon the closing date of the IPO, for the Offering costs paid by the Predecessor Entity, partially offset by expenses incurred by the Predecessor Entity during that period.

(2): The results of operations for the first, second, and third quarters of 2012 have been revised from those previously reported for retrospective revisions in discontinued operations.
(3): Revenues from fuel sales and cost of revenues from fuel sales were revised from amounts previously reported for an adjustment related to the classification motor fuel taxes, with both line items increased by $34.8 million. Revenues from fuel sales to affiliates and cost of revenues from fuel sales to affiliates were revised from amounts previously reported for an adjustment related to the classification of motor fuel taxes, with both line items increased by $29.5 million.
(4): Revenues from fuel sales and cost of revenues from fuel sales were revised from amounts previously reported for an adjustment related to the classification motor fuel taxes, with both line items increased by $29.1 million.

	Combined Lehigh Gas Entities (Predecessor) Total 2011			Combined Lehigh Gas Entities (Predecessor) Fourth Quarter 2011			Combined Lehigh Gas Entities (Predecessor) Third Quarter 2011			Combined Lehigh Gas Entities (Predecessor) Second Quarter 2011			Combined Lehigh Gas Entities (Predecessor) First Quarter 2011

Revenues:
Revenues from fuel sales	$	1,236,644		$	277,705		$	330,411		$	346,887		$	281,641
Revenues from fuel sales to affiliates		365,106			166,029			58,168			85,078			55,831
Rental income		12,633			3,303			3,288			3,053			2,989
Rental income from affiliates		7,792			2,323			1,959			1,758			1,752
Revenues from retail merchandise and other		1,389			339			400			358			292

Total revenues		1,623,564			449,699			394,226			437,134			342,505
Costs and Expenses:
Cost of revenues from fuel sales		1,204,440			263,503			327,403			337,715			275,819
Cost of revenues from fuel sales to affiliates		359,005			170,282			50,473			83,277			54,973
Cost of revenues for retail merchandise and other		1,066			263			311			264			228
Rent expense		9,402			2,416			2,458			2,385			2,143
Operating expenses		6,608			1,859			1,468			1,871			1,410
Depreciation and amortization		11,996			3,503			3,086			2,855			2,552
Selling, general and administrative expenses		12,709			2,848			3,037			3,742			3,082
(Gain) loss on sale of assets		(3,188	)		(1,573	)		17			(928	)		(704	)

Total costs and operating expenses		1,602,038			443,101			388,253			431,181			339,503

Operating income		21,526			6,598			5,973			5,953			3,002
Interest expense, net		(12,082	)		(2,439	)		(3,109	)		(4,772	)		(1,762	)
Other income, net		1,245			518			290			123			314

Income from continuing operations		10,689			4,677			3,154			1,304			1,554
(Loss) income from discontinued operations		(779	)		36			19			14			(848	)

Net income	$	9,910		$	4,713		$	3,173		$	1,318		$	706

(1): The results of operations have been revised from those previously reported for retrospective revisions in discontinued operations.