Exhibit 12.1

SUBURBAN PROPANE PARTNERS, L.P. AND SUBSIDIARIES

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(in thousands)

	Three
	Months Ended		Year Ended
	December 26,		September		September		September		September		September
	2009		26, 2009		27, 2008		29, 2007		30, 2006		24, 2005
Earnings:
Pre-tax income (loss) from continuing operations	$	48,574	$	167,724	$	113,076	$	129,000	$	89,058	$	(11,023	)
Add: Fixed charges per below		7,644		41,202		41,979		41,740		44,332		43,892
Earnings for ratio calculation	$	56,218	$	208,926	$	155,055	$	170,740	$	133,390	$	32,869
Fixed Charges:
Interest expense	$	6,688	$	36,920	$	38,278	$	37,897	$	39,747	$	39,031
Amortization of discount on long-term borrowings		34		226		234		234		234		117
Amortization of capitalized expenses related to indebtedness		461		1,923		1,328		1,328		1,324		1,514
Interest portion of operating leases (A)		460		2,133		2,139		2,282		3,028		3,231
Total fixed charges	$	7,644	$	41,202	$	41,979	$	41,740	$	44,332	$	43,892
Ratio of earnings to fixed charges		7.35		5.07		3.69		4.09		3.01		(A	)

For purposes of determining the ratio of earnings to fixed charges, earnings are defined as earnings from continuing operations before income taxes, plus fixed charges.
Fixed charges consist of interest expense on all indebtedness, amortization of the discount on certain of the Partnership’s long-term borrowings, amortization of capitalized debt origination costs, and the estimated interest portion of operating leases (12% of rent expense represents a reasonable approximation of the interest factor).

(A) Due to the Partnership’s loss in the fiscal year ended September 24, 2005, the ratio of earnings to fixed charges was less than 1:1. For that fiscal year, the Partnership would have needed to generate additional earnings of $11.0 million to achieve ratio coverage of 1:1.