Exhibit 12.1

EXHIBIT 12—STATEMENT RE: COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

Susser Holdings Corporation

Computation of Ratio of Earnings to Fixed Charges

(in thousands, except ratios)

	December 28, 2003	January 2, 2005		January 1, 2006		December 30, 2006		December 31, 2007
Earnings:
Consolidated pretax income (loss) from continuing operations	2,667	6,047		(20,642	)	(3,698	)	10,499
Minority interest in income of consolidated subsidiaries	65	64		76		61		42
Loss (income) on equity investments	—	(55	)	—		(442	)	(512	)
Fixed charges	19,120	18,742		22,104		31,808		25,576
Capitalized interest	—	—		(275	)	(346	)	(550	)
Amortization of capitalized interest	4	4		11		9		31
Total earnings available for fixed charges	21,856	24,802		1,274		27,392		35,086
Fixed Charges:
Interest expense	16,035	15,615		18,397		23,426		16,372
Capitalized interest	—	—		275		346		550
Estimated interest portion of rent expense	2,743	2,748		3,093		7,207		8,201
Amortization of debt issue costs	342	379		339		829		453
Total fixed charges	19,120	18,742		22,104		31,808		25,576
Ratio of earnings to fixed charges	1.14	1.32		(a	)	(a	)	1.37

Notes:

(a) Earnings for the years ended January 1, 2006 and December 30, 2006 were inadequate to cover fixed charges. The deficiency was $20.8 million and $4.4 million for the respective periods. Included in the fiscal 2005 results is $17.3 million of compensation expense recognized for options redeemed related to the December 2005 transactions.