Exhibit 12.1

STAR GAS PARTNERS, L.P.

STATEMENT OF COMPUTATION OF EARNINGS TO FIXED CHARGES

(In Thousands of Dollars, Except Ratio)

	Year Ended September 30
	2010(1)		2009		2008			2007		2006
Earnings:
Income (loss) before income taxes	$	43,952	$	73,441	$	(12,842	)	$	41,304	$	(53,442	)
Add:
Interest expense		14,326		17,842		20,691			20,448		26,288
Debt issuance amortization		2,680		2,750		2,339			2,282		2,438
Interest component of rent expense (2)		4,426		5,278		4,626			4,418		4,458
	$	65,384	$	99,311	$	14,814		$	68,452	$	(20,258	)
Fixed charges:
Interest expense	$	14,326	$	17,842	$	20,691		$	20,448	$	26,288
Debt issuance amortization		2,680		2,750		2,339			2,282		2,438
Interest component of rent expense (2)		4,426		5,278		4,626			4,418		4,458
	$	21,432	$	25,870	$	27,656		$	27,148	$	33,184
Ratio(3)		3.1		3.8		*			2.5		*

(1) The following computation for the year ended September 30, 2010, reflect, on a pro-forma basis, earnings available for fixed charges, fixed charges and resultant ratios. The computation give effect to the sale of the 8.875% Senior Notes.

(Amounts in 000’s, except ratio)

	2010
Income as adjusted	$	65,384
Fixed charges	$	21,432
Pro-forma adjustments
Net increases in interest resulting from the substitution of proceeds from sale of the 8.875%
Senior Notes for the 10.25% Senior Notes		2,729
Pro-forma fixed charges	$	24,161
Pro-forma ratio of earnings to fixed charges		2.71

(2) One third of rent is the portion deemed representative of the interest component.

(3) Ratio is less than 1:1. Deficiency is $12.8 million and $53.4 million for the fiscal years ended September 30, 2008 and 2006, respectively.