Exhibit 12.1

GETTY REALTY CORP.

STATEMENT OF COMPUTATION OF EARNINGS TO FIXED CHARGES

(in thousands)

	Nine Months Ended September 30, 2014		2013		2012		2011		2010 (1)		2009 (1)
Earnings:
Earnings from continued operations before income taxes	$	23,475	$	27,667	$	13,513	$	8,888	$	33,162	$	27,298
Add fixed charges:
Interest expense		7,430		11,667		9,931		5,125		5,050		5,091
Portion of rents representative of the interest factor		1,519		2,364		2,634		2,670		2,336		2,441
Total fixed charges		8,949		14,031		12,565		7,795		7,386		7,532
Earnings	$	30,905	$	39,334	$	23,444	$	14,013	$	38,212	$	32,389
Total fixed charges	$	8,949	$	14,031	$	12,565	$	7,795	$	7,386	$	7,532
Ratio of earnings to fixed charges		3.45x		2.80x		1.87x		1.80x		5.17x		4.30x

(1) The ratio of earnings to fixed charges for the years ended December 31, 2010 and 2009 has been changed from our prior Form S-3 registration statement, filed by the Registrant with the SEC on May 12, 2011, to reflect the interest component of rental expense.