Exhibit 12.1

Suburban Propane Partners, L.P.
Computation of the Ratio of Earnings to Fixed Charges
(Dollars in thousands)

				Year Ended																				Nine Months Ended
				September 30, 2000				September 29, 2001				September 28, 2002				September 27, 2003				September 25, 2004				June 26, 2004				June 25, 2005
Income Before Provision for Income Taxes				$	41,872			$	54,246			$	54,224			$	46,221			$	28,947			$	73,405			$	29,806
Fixed Charges:
Interest Expense (including amortization of debt issue costs)					42,703				40,010				35,925				33,963				41,261				31,280				30,552
Rental Expense					6,368				7,785				8,002				8,112				9,105				6,623				7,090
Total Fixed Charges					49,071				47,795				43,927				42,075				50,366				37,903				37,642
Income Before Provision for Income Taxes plus Fixed Charges				$	90,943			$	102,041			$	98,151			$	88,296			$	79,313			$	111,308			$	67,448
Ratio of Earnings to Fixed Charges (a)					1.85				2.13				2.23				2.10				1.57				2.94				1.79

(a)	For purposes of determining the ratio of earnings to fixed charges, earnings are defined as income from continuing operations before income taxes plus fixed charges. Fixed charges consist of interest expense, including amortization of debt issuance costs and that portion of rental expenses on operating leases that management considers to be a reasonable approximation of interest.