Exhibit 12.1

SUBURBAN PROPANE PARTNERS, L.P. AND SUBSIDIARIES

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(in thousands)

	Nine Months Ended		Year Ended
	June 23, 2012		September 24, 2011		September 25, 2010		September 26, 2009		September 27, 2008		September 29, 2007
Earnings:
Pre-tax income from continuing operations	$	63,422	$	115,850	$	116,498	$	167,725	$	113,076	$	129,000
Add: Fixed charges per below		21,455		29,705		29,623		41,313		42,088		41,859
Earnings for ratio calculation	$	84,877	$	145,555	$	146,121	$	209,038	$	155,164	$	170,859
Fixed Charges:
Interest expense	$	18,418	$	25,228	$	25,381	$	36,920	$	38,278	$	37,897
Amortization of discount on long-term borrowings		162		216		179		226		234		234
Amortization of capitalized expenses related to indebtedness		1,169		1,950		1,898		1,923		1,328		1,328
Interest portion of operating leases		1,706		2,311		2,164		2,244		2,249		2,400
Total fixed charges	$	21,455	$	29,705	$	29,622	$	41,313	$	42,089	$	41,859
Ratio of earnings to fixed charges		3.96		4.90		4.93		5.06		3.69		4.08

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 (10% of rent expense represents a reasonable approximation of the interest factor).