SUBURBAN PROPANE PARTNERS LP
10-K/A, 1999-04-22
MISCELLANEOUS RETAIL
Previous: SUBURBAN PROPANE PARTNERS LP, DEFS14A, 1999-04-22
Next: SUBURBAN PROPANE PARTNERS LP, 10-Q/A, 1999-04-22



                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

   
                                   FORM 10-K/A
                          AMENDMENT NO. 1 TO FORM 10-K
    

[X]      ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
         SECURITIES EXCHANGE ACT OF 1934

For the fiscal year ended September 26, 1998
                                                    OR
[  ]     TRANSITION REPORT PURSUANT TO SECTION 13 OR 16 OF THE
         SECURITIES EXCHANGE        ACT OF 1934

for the transition period from ______ to ______

                         Commission File Number: 1-14222

                         SUBURBAN PROPANE PARTNERS, L.P.
                         -------------------------------
             (Exact name of registrant as specified in its charter)

DELAWARE                                             22-3410353
- --------------------------------------------------------------------------------
(State or other jurisdiction of                      (I.R.S. Employer
incorporation or organization)                       Identification No.)

240 ROUTE 10 WEST,         WHIPPANY, NJ       07981
- --------------------------------------------------------------------------------
(Address of principal executive office)     (Zip Code)

(973) 887-5300                                            
- --------------------------------------------------------------------------------
(Registrant's telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:
                                                Name of each exchange on
Title of each class                                 which registered

   COMMON UNITS                                NEW YORK STOCK EXCHANGE
- --------------------------------------------------------------------------------
SECURITIES REGISTERED PURSUANT TO SECTION 12(G) OF THE ACT:  NONE  
- --------------------------------------------------------------------------------

Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by  Sections  13 or 15(d)  of the  Securities  Exchange  Act of 1934
during  the preceding 12 months  (or for each shorter period that the Registrant
was  required  to  file  such reports),  and (2) had been subject to such filing
requirements for the past 90 days.  Yes  X   No 
                                        ---     ---

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained herein, and will not be  contained,  to  the
best of Registrant's knowledge,  in definitive proxy or  information  statements
incorporated by reference in Part III of this Form 10-K [X ].

   
The aggregate market value as of April 15, 1999 of the Registrant's Common Units
held by non-affiliates of the Registrant, based on the reported closing price of
such  units on the New York  Stock  Exchange  on such  date  ($19.38/unit),  was
approximately  $417,140,900.  April 15, 1999 there were  outstanding  21,562,500
Common Units and 7,163,750 Subordinated Units.
    

<PAGE>

Documents Incorporated by Reference:  None

   
                                EXPLANATORY NOTE
                                ----------------


This Form  10-K/A  (Amendment  No. 1) amends and  restates in its  entirety  the
Registrant's  Annual Report on Form 10-K for the fiscal year ended September 26,
1998 filed with the Securities and Exchange  Commission  (the  "Commission")  on
December 23, 1998 (the "Original Form 10-K").  This amendment and restatement is
being filed in response to certain  comments of the staff of the  Commission  on
the  Original  Form  10-K  that  were  made  in  connection  with  the  proposed
recapitalization  of the  Registrant  described in the  Registrant's  definitive
Proxy  Statement  filed with the  Commission on April 22, 1999.  The  Registrant
hereby  amends  Part I, Items 1 and 3; Part II,  Items 5, 6, 7 and 7A; Part III,
Items 10 and 12; and Part IV, Item 14.
    




<PAGE>



                SUBURBAN PROPANE PARTNERS, L.P. AND SUBSIDIARIES
                             INDEX TO ANNUAL REPORT
                                  ON FORM 10-K

                                     PART I                                 Page

   
ITEM  1.   BUSINESS......................................................    1
ITEM  2.   PROPERTIES....................................................    7
ITEM  3.   LEGAL PROCEEDINGS.............................................    7
ITEM  4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS...........    7

                                     PART II
ITEM  5.   MARKET FOR THE REGISTRANT'S UNITS AND
           RELATED UNITHOLDER MATTERS....................................    8

ITEM  6.   SELECTED HISTORICAL AND PRO FORMA FINANCIAL DATA..............    9
ITEM  7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           FINANCIAL CONDITION AND RESULTS OF OPERATIONS.................   10
ITEM  7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT
           MARKET RISK...................................................   18
ITEM  8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA...................   19
ITEM  9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
           ACCOUNTING AND FINANCIAL DISCLOSURE...........................   19

                                    PART III
ITEM  10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT............   20
ITEM  11.  EXECUTIVE COMPENSATION........................................   22
ITEM  12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS
           AND MANAGEMENT................................................   27
ITEM  13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS................   29

                                     PART IV
ITEM  14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND
           REPORTS ON FORM 8-K...........................................   30

Signatures...............................................................   31
    

DISCLOSURE REGARDING FORWARD-LOOKING STATEMENTS

THIS ANNUAL REPORT ON FORM 10-K CONTAINS  FORWARD-LOOKING  STATEMENTS WITHIN THE
MEANING OF SECTION  21E OF THE  SECURITIES  EXCHANGE  ACT OF 1934,  AS  AMENDED,
RELATING TO THE PARTNERSHIP'S  FUTURE BUSINESS  EXPECTATIONS AND PREDICTIONS AND
FINANCIAL CONDITION AND RESULTS OF OPERATIONS.  THESE FORWARD-LOOKING STATEMENTS
INVOLVE  CERTAIN  RISKS AND  UNCERTAINTIES.  IMPORTANT  FACTORS THAT COULD CAUSE
ACTUAL RESULTS TO DIFFER MATERIALLY FROM THOSE DISCUSSED IN SUCH FORWARD-LOOKING
STATEMENTS ("CAUTIONARY  STATEMENTS") INCLUDE, AMONG OTHER THINGS: THE IMPACT OF
WEATHER  CONDITIONS ON THE DEMAND FOR PROPANE;  FLUCTUATIONS IN THE UNIT COST OF
PROPANE;  THE ABILITY OF THE  PARTNERSHIP  TO COMPETE  WITH OTHER  SUPPLIERS  OF
PROPANE  AND OTHER  ENERGY  SOURCES;  THE ABILITY OF THE  PARTNERSHIP  TO RETAIN
CUSTOMERS; THE IMPACT OF ENERGY EFFICIENCY AND TECHNOLOGY ADVANCES ON THE DEMAND
FOR PROPANE;  THE ABILITY OF  MANAGEMENT  TO CONTINUE TO CONTROL  EXPENSES;  THE
IMPACT OF REGULATORY DEVELOPMENTS ON THE PARTNERSHIP'S  BUSINESS,  INCLUDING THE
RESOLUTION OF FINAL RULE HM-225 (49 CFR 171.5)  PROMULGATED  BY THE RESEARCH AND
SPECIAL PROGRAMS  ADMINISTRATION OF THE U.S.  DEPARTMENT OF TRANSPORTATION;  THE
IMPACT OF LEGAL PROCEEDINGS ON THE PARTNERSHIP'S  BUSINESS; AND, IF THE PROPOSED
RECAPITALIZATION OF THE PARTNERSHIP DISCUSSED BELOW IS COMPLETED,  THE IMPACT OF
THE  ADDITIONAL  DEBT AT THE OPERATING  PARTNERSHIP  LEVEL AND THE IMPACT OF THE
REPLACEMENT OF A THIRD PARTY DISTRIBUTION  SUPPORT  ARRANGEMENT WITH ALTERNATIVE
SUPPORT FROM THE PARTNERSHIP.  ALL SUBSEQUENT  WRITTEN AND ORAL  FORWARD-LOOKING
STATEMENTS  ATTRIBUTABLE  TO  SUBURBAN  OR  PERSONS  ACTING  ON  ITS  BEHALF ARE
EXPRESSLY QUALIFIED IN THEIR ENTIRETY BY SUCH CAUTIONARY STATEMENTS.

<PAGE>


                                     PART I

ITEM 1. BUSINESS.
- -----------------

GENERAL

     Suburban  Propane  Partners,  L.P. (the  "Partnership"),  a publicly traded
Delaware limited partnership is engaged, through subsidiaries, in the retail and
wholesale  marketing  of  propane  and  related  appliances  and  services.  The
Partnership  believes it is the third largest retail  marketer of propane in the
United  States,  serving  more  than  700,000  active  residential,  commercial,
industrial  and  agricultural  customers  from  more than 340  customer  service
centers in over 40 states. The Partnership's  operations are concentrated in the
east and west coast  regions  of the United  States.  The retail  propane  sales
volume of the  Partnership  was  approximately  530 million  gallons  during the
fiscal  year  ended  September  26,  1998.  Based on  industry  statistics,  the
Partnership   believes  that  its  retail   propane  sales  volume   constitutes
approximately 6% of the domestic retail market for propane.

     The Partnership  conducts its business  principally through its subsidiary,
Suburban  Propane,  L.P.  (the  "Operating  Partnership"),  a  Delaware  limited
partnership.  The Partnership and the Operating  Partnership were formed in 1995
to acquire and operate the propane  business and assets of Suburban  Propane,  a
division of Quantum Chemical Corporation (the "Predecessor Company"), then owned
by Hanson PLC ("Hanson").  The Predecessor Company had been continuously engaged
in the retail  propane  business  since 1928 and had been owned by Quantum since
1983. In addition,  Suburban Sales and Service, Inc. (the "Service Company"),  a
subsidiary of the Operating  Partnership,  was formed to acquire and operate the
service  work and  appliance  and  propane  equipment  parts  businesses  of the
Predecessor Company. The Partnership,  the Operating Partnership and the Service
Company are collectively referred to hereinafter as the "Partnership  Entities."
The Partnership Entities commenced operations on March 5, 1996 upon consummation
of an initial  public  offering of Common  Units  representing  limited  partner
interests in the Partnership,  the private  placement of $425 million  aggregate
principal  amount of Senior  Notes and the  transfer of all the  propane  assets
(excluding the net accounts  receivable  balance) of the Predecessor  Company to
the Operating Partnership and Service Company.

     Suburban  Propane  GP,  Inc.  (the  "General  Partner")  is a  wholly-owned
subsidiary of Millennium Petrochemicals Inc., ("Millennium  Petrochemicals") and
serves as the general partner of the Partnership and the Operating  Partnership.
Both the General Partner and Millennium Petrochemicals are indirect wholly-owned
subsidiaries of Millennium  Chemicals Inc.  ("Millennium") which was formed as a
result of  Hanson's  demerger in October  1996.  Millennium  Petrochemicals  was
formerly named Quantum  Chemical  Corporation  ("Quantum").  The General Partner
holds a 1% general  partner  interest in the  Partnership  and a 1.0101% general
partner interest in the Operating Partnership.  In addition, the General Partner
owns a 24.4% limited partner  interest and a special limited partner interest in
the  Partnership.  The  limited  partner  interest  is  evidenced  by  7,163,750
Subordinated  Units and the special  limited  partner  interest is  evidenced by
220,000 Additional Partnership Units ("APUs"). The General Partner has delegated
to the  Partnership's  Board  of  Supervisors  all  management  powers  over the
business  and  affairs of the  Partnership  Entities  that the  General  Partner
possesses under applicable law.

   
THE RECAPITALIZATION

     On November 30, 1998, the Partnership announced a proposed recapitalization
of the Partnership (the "Recapitalization"),  pursuant to which, the Partnership
will, among other things,  redeem all 7,163,750  outstanding  Subordinated Units
and all 220,000 outstanding APUs, all of which are owned by the General Partner,
for a total price of $69 million, subject to adjustment.  In connection with the
Recapitalization,  the  Partnership's  Distribution  Support  Agreement with the
General Partner will be terminated and replaced with a  $21.6  million liquidity

<PAGE>

arrangement of committed availability  under  the  working  capital  line of the
Operating  Partnership's  Amended  and  Restated  Credit Agreement,  dated as of
September 30, 1997 (the "Bank Credit  Facilities"),  or any replacement facility
through  the  quarter  ending  December 31,  2000,  and  $11.6  million  of such
committed  availability  through March  31,  2001.  The redemption price will be
funded  from  the  Operating Partnership's  then existing cash resources and, if
necessary,  borrowings  under the  Bank  Credit  Facilities.  See "Liquidity and
Capital Resources" in Item 7 of this  Annual  Report  for  a  discussion  of the
Operating Partnership's new credit facility.
    

     In  addition,  the General  Partner  will sell its entire  general  partner
interests  in the  Partnership  and the  Operating  Partnership,  including  its
incentive  distribution rights in the Partnership  ("IDRs"),  to Suburban Energy
Services Group LLC, a new entity owned by senior  management of the  Partnership
(the  "Successor  General  Partner"),  for a total  price of $6 million  and the
Successor  General  Partner  will  assume the  rights and duties of the  General
Partner under the  partnership  agreements of the  Partnership and the Operating
Partnership  and  will  be  substituted  as  the  new  general  partner  of  the
Partnership   and  the   Operating   Partnership.   In   connection   with   the
Recapitalization  and the substitution of the General Partner,  the IDRs will be
amended to eliminate the second and third target incentive  distribution  rights
of the new  General  Partner  with  respect  to  distributions  in excess of the
Minimum Quarterly  Distribution to the holders ("Common  Unitholders") of common
units  ("Common  Units") and the new General  Partner,  thereby  increasing  the
rights of Common Unitholders to distributions of available cash in excess of the
Minimum Quarterly  Distribution and the Board of Supervisors will have the right
to convert the IDRs to Common Units after the fifth  anniversary  of the closing
of the Recapitalization. The Partnership Agreement and the Operating Partnership
Agreement  will be amended to permit  and  effect the  Recapitalization  and the
substitution of the general partner.

   
     The  Recapitalization  and the  substitution  of the general  partner  were
approved by the  Partnership's  Board of Supervisors upon the  recommendation of
its  elected  supervisors  acting as a Special  Committee.  Consummation  of the
Recapitalization is subject to certain conditions, including the approval of the
Partnership's  public  Common  Unitholders  and  senior  noteholders.  A Special
Meeting of Common Unitholders will be scheduled to vote on the  Recapitalization
in 1999. It cannot be predicted with certainty when the Recapitalization will be
complete,  but the Partnership  hopes to complete it in the third quarter of the
1999 fiscal year. For  additional  information  regarding the  Recapitalization,
please  see  the  Partnership's  definitive  Proxy  Statement,  filed  with  the
Securities and Exchange Commission on April 22, 1999.
    


BUSINESS STRATEGY

     The  Partnership's  strategy is to expand its  operations  and increase its
retail market share in selected  markets both through the  acquisition  of other
propane  distributors and through internal growth.  Although  acquisitions  have
contributed  to its growth,  the  Partnership  believes that the current  market
prices for propane  distributors  are greater  than the cost to grow  internally
through improved customer retention and marketing.  As a result, the Partnership
has focused on  internal  growth.  Acquisitions  during  fiscal 1998  included 5
propane  distributors  for total  consideration  of $4.0  million  compared to 5
propane  distributors  acquired in fiscal 1997 for total  consideration  of $1.7
million  and 17  propane  distributors  acquired  during  fiscal  1996 for total
consideration of $31.7 million.

     The  Partnership  plans to continue to pursue  internal growth by acquiring
new customers,  retaining existing customers and by selling additional  products
and  services to its  customers.  The  Partnership  employs a  nationwide  sales
organization and has a comprehensive  customer retention  program.  By retaining
more of its  existing  customers  and  continuing  to seek  new  customers,  the
Partnership  believes  it  can  increase  its  customer  base  and  improve  its
profitability.

     The  Partnership  evaluates  possible  acquisition   candidates  which  are
generally local propane  distributors  as to the potential  return on investment
after  considering   synergies   which   may  result   from  incorporating  such
acquisitions into the Partnership's infrastructure. The Partnership has and will
continue to evaluate non-propane related acquisitions which  management believes
would provide an attractive return on investment.



<PAGE>


INDUSTRY BACKGROUND AND COMPETITION

     Propane, a by-product of natural gas processing and petroleum refining,  is
a clean-burning  energy source recognized for its  transportability  and ease of
use relative to alternative forms of stand-alone energy sources.  Retail propane
use  falls  into  three  broad   categories:   (i)  residential  and  commercial
applications,  (ii) industrial  applications and (iii) agricultural uses. In the
residential and commercial markets, propane is used primarily for space heating,
water heating,  clothes drying and cooking.  Industrial  customers primarily use
propane  as a motor  fuel  burned in  internal  combustion  engines  that  power
over-the-road vehicles, forklifts and stationary engines, to fire furnaces, as a
cutting  gas and in other  process  applications.  In the  agricultural  market,
propane is primarily used for tobacco curing, crop drying,  poultry brooding and
weed  control.  In its  wholesale  operations,  the  Partnership  sells  propane
principally to large industrial end-users and other propane distributors.

     Propane is extracted  from  natural gas or oil  wellhead gas at  processing
plants or  separated  from  crude oil during the  refining  process.  Propane is
normally  transported  and stored in a liquid state under  moderate  pressure or
refrigeration  for ease of  handling  in  shipping  and  distribution.  When the
pressure  is  released  or the  temperature  is  increased,  it is  usable  as a
flammable gas.  Propane is colorless and odorless;  an odorant is added to allow
its  detection.  Propane  is clean  burning,  producing  negligible  amounts  of
pollutants when consumed.

     Based upon information  provided by the Energy Information Agency,  propane
accounts for approximately three to four percent of household energy consumption
in the United States.  Propane competes primarily with electricity,  natural gas
and  fuel  oil  as  an  energy  source,  principally  on  the  basis  of  price,
availability and portability.

     Propane is more  expensive  than natural gas on an equivalent  BTU basis in
locations  served by natural gas, but serves as an alternative to natural gas in
rural and suburban  areas where natural gas is  unavailable  or  portability  of
product is required. Historically, the expansion of natural gas into traditional
propane  markets  has been  inhibited  by the capital  costs  required to expand
pipeline and retail distribution systems.  Although the extension of natural gas
pipelines  tends  to  displace  propane  distribution  in  areas  affected,  the
Partnership  believes  that new  opportunities  for propane  sales arise as more
geographically  remote  neighborhoods  are developed.  Propane is generally less
expensive to use than  electricity  for space heating,  water  heating,  clothes
drying  and  cooking.  Due  to  the  current   geographical   diversity  of  the
Partnership's  operations,  fuel oil has not been a significant  competitor.  In
addition,  propane  and fuel oil  compete to a lesser  extent as a result of the
cost of converting from one to the other.

     In addition to competing with alternative  energy sources,  the Partnership
competes  with  other  companies  engaged  in the  retail  propane  distribution
business. Competition in the propane industry is highly fragmented and generally
occurs on a local  basis  with  other  large  full-service  multi-state  propane
marketers,   thousands  of  smaller   local   independent   marketers  and  farm
cooperatives.  Based on industry publications, the Partnership believes that the
10 largest retailers,  including the Partnership,  account for approximately 33%
of the total  retail sales of propane in the United  States,  and that no single
marketer has a greater  than 10% share of the total retail  market in the United
States. Based on industry  statistics,  the Partnership believes that its retail
sales volume  constitutes  approximately  6% of the domestic  retail  market for
propane.  Most of the Partnership's  retail  distribution  branches compete with
five or more marketers or distributors. Each retail distribution outlet operates
in its own competitive  environment  because retail  marketers tend to locate in
close  proximity to  customers in order to lower the cost of providing  service.
The typical  retail  distribution  outlet  generally has an effective  marketing
radius of  approximately  50 miles although in certain rural areas the marketing
radius may be extended by a satellite office.

PRODUCTS, SERVICES AND MARKETING

     The   Partnership   distributes   propane   through  a  nationwide   retail
distribution  network  consisting of more than 340 customer  service  centers in
over 40 states.  The  Partnership's  operations are concentrated in the east and

<PAGE>

west coast regions of the United States. In fiscal 1998, the Partnership  served
more  than  700,000   active   customers.   Approximately   two-thirds   of  the
Partnership's  retail  propane  volume  has  historically  been sold  during the
six-month peak heating season from October  through March, as many customers use
propane for heating purposes.  Typically,  customer service centers are found in
suburban and rural areas where natural gas is not readily available.  Generally,
such locations consist of an office,  appliance showroom,  warehouse and service
facilities,  with one or more  18,000  to  30,000  gallon  storage  tanks on the
premises. Most of the Partnership's  residential customers receive their propane
supply pursuant to an automatic  delivery system which eliminates the customer's
need to  make an  affirmative  purchase  decision.  From  its  customer  service
centers, the Partnership also sells,  installs and services equipment related to
its propane distribution business, including heating and cooking appliances and,
at some locations, propane fuel systems for motor vehicles.

     The  Partnership  sells  propane  primarily  to six  markets:  residential,
commercial, industrial (including engine fuel), agricultural, other retail users
and  wholesale.  Approximately  71.0% of the gallons sold by the  Partnership in
fiscal 1998 were to retail customers (26.8% to residential  customers,  17.8% to
commercial  customers,  10.4% to industrial  customers (including 8.2% to engine
fuel customers), 4.7% to agricultural customers and 11.3% to other retail users)
and  approximately  29.0% were for hedging  activities and wholesale  customers.
Sales to residential customers in fiscal 1998 accounted for approximately 54% of
the  Partnership's  gross profit on propane sales,  reflecting the higher-margin
nature of this segment of the market.  No single  customer  accounted for 10% or
more of the Partnership's revenues during fiscal year 1998.

     Retail  deliveries  of propane are usually  made to  customers  by means of
bobtail  and rack  trucks.  Propane  is pumped  from the  bobtail  truck,  which
generally holds 2,200 gallons of propane,  into a stationary storage tank on the
customer's  premises.  The capacity of these tanks ranges from approximately 100
gallons to approximately 1,200 gallons, with a typical tank having a capacity of
300 to 400 gallons. The Partnership also delivers propane to retail customers in
portable  cylinders,  which  typically have a capacity of 5 to 35 gallons.  When
these  cylinders are delivered to customers,  empty  cylinders are picked up for
replenishment  at the  Partnership's  distribution  locations or are refilled in
place.  The Partnership also delivers propane to certain other bulk end users of
propane in larger trucks known as transports  (which have an average capacity of
approximately 9,000 gallons).  End-users receiving transport  deliveries include
industrial customers,  large-scale heating accounts, such as local gas utilities
which use  propane  as a  supplemental  fuel to meet  peak  load  deliverability
requirements, and large agricultural accounts which use propane for crop drying.
Propane is generally  transported from refineries,  pipeline terminals,  storage
facilities  (including  the  Partnership's  storage  facilities in  Hattiesburg,
Mississippi  and  Elk  Grove,   California),   and  coastal   terminals  to  the
Partnership's  customer  service  centers by a combination  of common  carriers,
owner-operators and railroad tank cars. (See Item 2.)

     In its wholesale operations,  the Partnership  principally sells propane to
large industrial end-users and other propane  distributors.  This market segment
includes  customers  who  use propane to  fire furnaces, as a cutting gas and in
other process applications. Due to the low margin nature of the wholesale market
as compared to the retail market,  the  Partnership has reduced its  emphasis on
wholesale  marketing,  and  as  such  wholesale  gallons during fiscal 1998 have
decreased.

PROPANE SUPPLY

     The  Partnership's  propane  supply is purchased from over 90 oil companies
and natural gas  processors at more than 190 supply points located in the United
States and Canada.  The Partnership also makes purchases on the spot market. The
Partnership  purchased over 96% of its propane supplies from domestic  suppliers
during fiscal 1998.  Most of the propane  purchased by the Partnership in fiscal
1998 was purchased  pursuant to one year  agreements  subject to annual renewal,
but  the  percentage  of  contract  purchases  may  vary  from  year  to year as
determined by the Partnership. Supply contracts generally provide for pricing in

<PAGE>

accordance  with posted  prices at the time of  delivery  or the current  prices
established  at major  storage  points,  and some  contracts  include  a pricing
formula that typically is based on such market prices.  Some of these agreements
provide maximum and minimum seasonal purchase guidelines. The Partnership uses a
number of  interstate  pipelines,  as well as  railroad  tank cars and  delivery
trucks  to  transport   propane  from  suppliers  to  storage  and  distribution
facilities.

     Supplies of propane from the Partnership's  sources  historically have been
readily  available.   In  the  fiscal  year  ended  September  26,  1998,  Exxon
Corporation ("Exxon") and Shell Oil Company ("Shell") provided approximately 14%
and 13%,  respectively,  of the Partnership's total domestic propane supply. The
Partnership  believes  that,  if  supplies  from  either  Exxon  or  Shell  were
interrupted,  it would be able to secure  adequate  propane  supplies from other
sources  without a material  disruption of its  operations.  Aside from Exxon or
Shell,  no single  supplier  provided more than 10% of the  Partnership's  total
domestic  propane supply in the fiscal year ended September 26, 1998. See Item 7
for a discussion of the Partnership's evaluation of its suppliers' readiness for
Year 2000 compliance in the information services area.

     The Partnership's product procurement and price risk management group seeks
to reduce the effect of price volatility on the Partnership's  product costs and
to help insure the  availability of propane during periods of short supply.  The
Partnership is currently a party to propane futures transactions on the New York
Mercantile  Exchange  and to forward  contracts  with various  third  parties to
purchase and sell product at fixed prices in the future.  These  activities  are
monitored by  management  through  enforcement  of the  Partnership's  Commodity
Trading Policy. See Item 7A of this Report.

     The  Partnership  operates  large  storage  facilities in  Mississippi  and
California and smaller  storage  facilities in other locations and has rights to
use storage  facilities  in  additional  locations.  The  Partnership's  storage
facilities  allow the  Partnership to buy and store large  quantities of propane
during periods of low demand,  which  generally  occur during the summer months.
The Partnership believes its storage facilities help ensure a more secure supply
of propane during periods of intense demand or price instability.

TRADEMARKS AND TRADENAMES

     The  Partnership  utilizes a variety of trademarks and tradenames  which it
owns, including "Suburban  Propane(R)".  The Partnership regards its trademarks,
tradenames  and other  proprietary  rights as valuable  assets and believes that
they have significant value in the marketing of its products.

GOVERNMENT REGULATION

     The   Partnership   is  subject  to  various   federal,   state  and  local
environmental,  health and safety laws and  regulations.  Generally,  these laws
impose  limitations on the discharge of pollutants  and establish  standards for
the  handling of solid and  hazardous  wastes.  These laws  include the Resource
Conservation  and  Recovery  Act,  the  Comprehensive   Environmental  Response,
Compensation  and Liability Act ("CERCLA"),  the Clean Air Act, the Occupational
Safety and Health Act, the Emergency  Planning and Community  Right to Know Act,
the Clean Water Act and comparable  state  statutes.  CERCLA,  also known as the
"Superfund" law, imposes joint and several  liability without regard to fault or
the  legality of the  original  conduct on certain  classes of persons  that are
considered  to have  contributed  to the  release  or  threatened  release  of a
"hazardous substance" into the environment. Propane is not a hazardous substance
within the meaning of CERCLA,  however, the Partnership owns real property where
such hazardous substances may exist.

     Pursuant to the 1990 amendments to the Clean Air Act, risk management plans
must be implemented at the  Partnership's  customer  service centers by June 22,
1999. The Partnership  anticipates that all of its customer service centers will
be in compliance  with the risk  management  plan  requirement  by or before the
aforementioned deadline.

     National  Fire  Protection  Association  Pamphlets No. 54 and No. 58, which
establish  rules and  procedures  governing  the safe  handling of  propane,  or

<PAGE>

comparable regulations, have been adopted as the industry standard in all of the
states  in  which  the  Partnership  operates.  In some  states  these  laws are
administered  by  state  agencies,  and in  others  they are  administered  on a
municipal  level.  With respect to the  transportation  of propane by truck, the
Partnership  is subject  to  regulations  promulgated  under the  Federal  Motor
Carrier  Safety Act. These  regulations  cover the  transportation  of hazardous
materials   and  are   administered   by  the  United   States   Department   of
Transportation.  The  Partnership  conducts  ongoing  training  programs to help
ensure that its operations are in compliance with applicable safety regulations.
The Partnership  maintains various permits that are necessary to operate some of
its facilities, some of which may be material to its operations. The Partnership
believes that the  procedures  currently in effect at all of its  facilities for
the handling,  storage and  distribution of propane are consistent with industry
standards and are in compliance in all material  respects with  applicable  laws
and regulations.

     The  Research  and  Special  Programs  Administration  ("RSPA") of the U.S.
Department of Transportation has recently  promulgated Final Rule HM-225 (49 CFR
171.5)  which  adopts  temporary  operating  requirements  for cargo  tank motor
vehicles used to transport  propane (the "Final  Rule").  The Final Rule,  which
became effective on August 16, 1997,  effectively requires that such vehicles be
equipped  with remote  control  equipment  capable of  shutting  off the flow of
propane in the event of a break in the vehicle's  delivery  hose or piping.  The
Final  Rule also  contains  a  statement  that a  pre-existing  RSPA  regulation
(Hazardous  Materials  Regulation  177.834(i))  requires operators of cargo tank
vehicles to maintain an  "unobstructed  view" of the vehicle  itself when making
deliveries to customer tanks. This new interpretation espoused by RSPA regarding
the unobstructed  view  requirement  would require either two operators being in
attendance  during most  customer  deliveries  or one  attendant  remaining at a
mid-point  between the cargo tank vehicle and the customer tank, a practice that
the Partnership and the propane industry consider to be unsafe.

     The Partnership  and four other major propane  marketers have filed suit in
the U.S.  District Court for the Western  District of Missouri  challenging  the
RSPA  Final  Rule on the  basis  that it was  promulgated  in an  arbitrary  and
capricious manner and in violation of the Administrative Procedure Act. In March
1998, the plaintiffs  obtained a preliminary  injunction  staying and postponing
the  effective  date of the Final Rule as it  applies to bobtail  trucks and any
enforcement  of  RSPA's   interpretation  of  Hazardous   Materials   Regulation
177.834(i).   The  National  Propane  Gas  Association,   the  industry's  trade
association,  has  also  filed a suit  challenging  the  Final  Rule in the U.S.
District Court for the Northern  District of Texas. In July 1998, RSPA announced
the  establishment  of an  advisory  committee  for  a  negotiated  rule  making
regarding the matters  addressed in the Final Rule. The  Partnership  cannot yet
predict  the  outcome  of the  aforementioned  suits and  negotiated  rulemaking
proceeding.

     Future developments, such as stricter environmental,  health or safety laws
and  regulations  thereunder,  could affect  Partnership  operations.  It is not
anticipated  that  the  Partnership's   compliance  with  or  liabilities  under
environmental,  health and safety laws and regulations,  including CERCLA,  will
have a material adverse effect on the Partnership.  To the extent that there are
any  environmental  liabilities  unknown to the  Partnership  or  environmental,
health or safety laws or regulations  are made more  stringent,  there can be no
assurance that the  Partnership's  results of operations  will not be materially
and adversely affected.

EMPLOYEES

     As of September 26, 1998 the Partnership had 3,217 full time employees,  of
whom  319  were  general  and   administrative   (including  fleet   maintenance
personnel),  25 were  transportation  and product supply and 2,873 were customer
service center employees. Approximately 181 of such employees are represented by
9 different local chapters of labor unions.  The  Partnership  believes that its
relations  with both its union and non-union  employees are  satisfactory.  From
time to time,  the  Partnership  hires  temporary  workers to meet peak seasonal
demands.

<PAGE>


ITEM 2. PROPERTIES.
- -------------------

     The Partnership  currently owns  approximately  70% of its customer service
center and  satellite  locations  that it operates and leases the balance of its
retail  locations  from third parties.  In addition,  the  Partnership  owns and
operates a 187 million  gallon  underground  storage  facility  in  Hattiesburg,
Mississippi, and a 22 million gallon refrigerated, above-ground storage facility
in Elk Grove, California.

     The transportation of propane requires  specialized  equipment.  The trucks
and railroad tank cars utilized for this purpose carry  specialized  steel tanks
that maintain the propane in a liquefied  state.  As of September 26, 1998,  the
Partnership had a fleet of approximately 5 transport truck tractors,  of which 4
are owned by the Partnership, and 617 railroad tank cars, of which approximately
2%  are  owned  by  the  Partnership.  In  addition,  the  Partnership  utilizes
approximately  1,700  bobtail and rack trucks,  of which  approximately  73% are
owned by the  Partnership  and  approximately  1,675 other  delivery and service
vehicles, of which approximately 58% are owned by the Partnership. Vehicles that
are not owned by the  Partnership  are leased.  As of September  26,  1998,  the
Partnership  owned  approximately  944,000  customer  storage tanks with typical
capacities of 100 to 500 gallons and  approximately  93,000  portable  cylinders
with typical capacities of 5 to 10 gallons.

     The Partnership  believes that it has satisfactory title to or valid rights
to use all of its material  properties and, although some of such properties are
subject to liabilities and leases and, in certain cases, liens for taxes not yet
due and payable and immaterial  encumbrances,  easements and  restrictions,  the
Partnership  does not believe that any such burdens  will  materially  interfere
with the continued use of such  properties by the  Partnership  in its business,
taken as a whole.


ITEM 3. LEGAL PROCEEDINGS.
- --------------------------

LITIGATION

   
     A number of personal  injury,  property damage and product  liability suits
are pending or threatened  against the Partnership.  In general,  these lawsuits
have arisen in the  ordinary  course of the  Partnership's  business and involve
claims for actual damages, and in some cases,  punitive damages. The Partnership
is self-insured  for general and product,  workers'  compensation and automobile
liabilities  up to  predetermined  amounts  above which  third  party  insurance
applies. These self-insurance  reserves include provisions for losses related to
pending  or  threatened  litigation.   Although  any  litigation  is  inherently
uncertain,  based on past experience,  the information currently available to it
and  the  amount  of  its  self-insurance  reserves  for  known  and  unasserted
self-insurance  claims (which was  approximately  $21.4 million at September 26,
1998),  the  Partnership  does not  believe  that these  pending  or  threatened
litigation  matters  will  have a  material  adverse  effect on its  results  of
operations or its financial condition.
    


ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.
- ------------------------------------------------------------

      There  were no  matters  submitted  to a vote of  security  holders of the
Partnership, through the solicitation of proxies or otherwise, during the fourth
fiscal quarter of the year ended September 26, 1998.








<PAGE>


                                     PART II


ITEM 5. MARKET FOR THE REGISTRANT'S UNITS AND RELATED UNITHOLDER
        MATTERS.
- ----------------------------------------------------------------

     The  Common  Units,   representing   limited   partner   interests  in  the
Partnership,  are listed and  traded on the New York  Stock  Exchange  under the
symbol  SPH.  As of  December  3,  1998,  there  were  1,047  registered  Common
Unitholders  of  record.  The  following  table  sets  forth,  for  the  periods
indicated,  the high and low sale prices per Common Unit, as reported on the New
York Stock Exchange, and the amount of cash distributions paid per Common Unit.

                                         Common Unit      Cash Distribution Paid
                                         Price Range      ----------------------
                                       High         Low
                                       ----         ---
1997 FISCAL YEAR
- ----------------
First Quarter                         $21.88      $18.75          $0.50
Second Quarter                         20.63       17.75           0.50
Third Quarter                          18.75       17.00           0.50
Fourth Quarter                         20.19       18.06           0.50


1998 FISCAL YEAR
- ----------------
First Quarter                         $20.56      $15.38          $0.50
Second Quarter                         20.00       17.50           0.50
Third Quarter                          19.50       18.00           0.50
Fourth Quarter                         20.00       17.56           0.50


1999 FISCAL YEAR
- ----------------
   
First Quarter                         $19.68      $17.44          $0.50
Second Quarter                         20.13       18.00           0.50
Third Quarter (through April 12, 1999) 19.50       17.94            -
    

     There  is no  established  public  trading  market  for  the  Partnership's
Subordinated  Units,  representing  limited partner interests,  all of which are
held by the General Partner.

     The  Partnership  makes  quarterly  distributions  to  its  partners  in an
aggregate  amount equal to its  Available  Cash (as  defined) for such  quarter.
Available Cash generally means all cash on hand at the end of the fiscal quarter
plus all additional cash on hand as a result of borrowings and purchases of APUs
subsequent  to the end of such quarter  less cash  reserves  established  by the
Board of Supervisors in its reasonable discretion for future cash requirements.

     The  Partnership  is a  publicly  traded  limited  partnership  that is not
subject to federal income tax. Instead, Unitholders are required to report their
allocable share of the Partnership's earnings or loss, regardless of whether the
Partnership makes distributions.

<PAGE>




ITEM 6. SELECTED HISTORICAL AND PRO FORMA FINANCIAL DATA.
- ---------------------------------------------------------

   
     The  following  table  presents  selected condensed consolidated historical
financial  data  of  the Partnership and the  Predecessor  Company. The selected
condensed  consolidated  historical  data is derived  from the audited financial
statements of the Partnership and Predecessor Company. The dollar amounts in the
table below, except per Unit data, are in thousands.
    
<TABLE>
<CAPTION>


                                                PARTNERSHIP (A)                    PREDECESSOR COMPANY
                                    -------------------------------------  ------------------------------------ 

                                                                 MARCH 5,  OCTOBER 1,
                                             YEAR ENDED            1996      1995           YEAR ENDED
                                       ----------------------    THROUGH    THROUGH    ---------------------
                                       SEPT 26,      SEPT 27,    SEPT 28,   MARCH 4,   SEPT 30,   OCTOBER 1,
                                         1998          1997        1996       1996       1995        1994
                                         ----          ----        ----       ----       ----        ----

STATEMENT OF OPERATIONS DATA
<S>                                   <C>           <C>         <C>        <C>        <C>         <C>      
Revenues..........................    $ 667,287     $ 771,131   $ 323,947   $ 383,999   $ 633,620   $ 677,767
Depreciation and
Amortization......................       36,531        37,307      21,046      14,816      34,055      34,300
Restructuring Charge                          -         6,911       2,340           -           -           -
Income (Loss) Before Interest
 Expense and  Income Taxes........       68,814        47,763      (3,464)     61,796      55,544      75,490
Interest Expense,
Net...............................       30,614        33,979      17,171           -           -           -
Provision for
Income Taxes .....................           35           190         147      28,147      25,299      33,644
Net Income (Loss).................       38,165        13,594     (20,782)     33,649      30,245      41,846
Net Income (Loss)
per Unit (b)......................    $    1.30        $ 0.46   $   (0.71)
BALANCE SHEET DATA
(END OF PERIOD)
Current Assets....................    $ 132,781     $ 104,361   $ 120,692               $  78,846   $  88,566
Total Assets......................      729,565       745,634     776,651                 705,686     724,280
Current Liabilities                      91,550        96,701     101,826                  69,872      74,555
Long-term Debt....................      427,897       427,970     428,229                       -           -
Other Long-term
Liabilities.......................       62,318        79,724      81,917                  77,579      90,173
Predecessor Equity................                                                        558,235     559,552
Partners' Capital -
General Partner...................       24,488        12,830       3,286
Partners' Capital -
Limited Partners..................      123,312       128,409     161,393
STATEMENT OF CASH
FLOWS DATA
Cash Provided by
(Used in)
  Operating Activities............    $  70,073     $  58,848   $  62,961   $  (3,765)  $  53,717   $  77,067
  Investing Activities............    $   2,900     $ (20,709)  $ (30,449)  $ (21,965)  $ (22,317)  $ (16,126)
  Financing Activities............    $ (32,490)    $ (37,734)  $ (13,786)  $  25,799   $ (31,562)  $ (68,093)
OTHER DATA
EBITDA (c)........................    $ 105,345     $  85,070   $  17,582   $  76,612   $  89,599   $ 109,790
Capital Expenditures (d)
Maintenance and growth............    $  12,617     $  24,888   $  16,089   $   9,796   $  21,359   $  17,839
Acquisitions......................    $   4,041     $   1,880   $  15,357   $  13,172   $   5,817   $   1,448
Retail Propane
Gallons Sold......................      529,796       540,799     257,029     309,871     527,269     568,809
</TABLE>


<PAGE>


NOTES:

   
(a)  The Partnership acquired the propane business and assets of the Predecessor
     Company  on March  5,  1996  (the  Closing  Date).  There  are no  material
     differences in the basis of assets and liabilities  between the Partnership
     and the Predecessor Company.
(b)  Net income  (loss) per Unit is computed by dividing  the limited  partners'
     interest in net income (loss) by the number of Units outstanding.

(c)  EBITDA (earnings before interest,  taxes, depreciation and amortization) is
     defined as income  (loss)  before  interest  expense and income  taxes plus
     depreciation  and  amortization.  EBITDA  should  not be  considered  as an
     alternative to net income (as an indicator of operating  performance) or as
     an  alternative to  cash  flow  (as a  measure  of  liquidity or ability to
     service  debt  obligations)  and  is  not in accordance with or superior to
     generally   accepted   accounting   principles,   but  provides  additional
     information  for  evaluating  the  Partnership's ability to pay the Minimum
     Quarterly Distribution.

(d)  The   Partnership's   capital   expenditures   fall  generally  into  three
     categories:  (i) maintenance  expenditures,  which include expenditures for
     repair and  replacement  of  property,  plant and  equipment,  (ii)  growth
     capital expenditures which include new propane tanks and other equipment to
     facilitate  expansion  of the  Partnership's  customer  base and  operating
     capacity;  and  (iii)  acquisition  capital  expenditures,   which  include
     expenditures  related to the acquisition of retail propane operations and a
     portion of the purchase price allocated to intangibles associated with such
     acquired businesses.
    


ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
        CONDITION AND RESULTS OF OPERATIONS
- ---------------------------------------------------------

   
     The following is a discussion  of the  historical  financial  condition and
results of  operations  of the  Partnership  and the  Predecessor  Company.  The
discussion  should  be read in  conjunction  with  the  historical  consolidated
financial  statements  and notes thereto  included  elsewhere in this Form 10-K.
Since the Operating  Partnership and Service  Company account for  substantially
all of  the  assets,  revenues  and  earnings  of the  Partnership,  a  separate
discussion of the Partnership's  results of operations from other sources is not
presented.
    

GENERAL

   
     The Partnership is engaged in the retail,  wholesale  marketing and trading
of propane  and  related  sales of  appliances  and  services.  The  Partnership
believes  it is the third  largest  retail  marketer  of  propane  in the United
States, serving more than 700,000 active residential, commercial, industrial and
agricultural  customers from more than 340 customer  service  centers in over 40
states. The Partnership's annual retail propane sales volumes were approximately
530 million,  541 million and 567 million  gallons during the fiscal years ended
September 26, 1998, September 27, 1997 and September 28, 1996, respectively.
    

     The retail  propane  business of the  Partnership  consists  principally of
transporting propane purchased on the contract and spot markets,  primarily from
major oil  companies,  to its retail  distribution  outlets  and then to storage
tanks located on the  customers'  premises.  In the  residential  and commercial
markets,  propane is primarily  used for space heating,  water heating,  clothes
drying and cooking  purposes.  Industrial  customers  primarily use propane as a
motor fuel  burned in  internal  combustion  engines  that  power  over-the-road
vehicles,  forklifts and stationary engines, to fire furnaces,  as a cutting gas
and in other  process  applications.  In the  agricultural  market,  propane  is
primarily  used for tobacco  curing,  crop  drying,  poultry  brooding  and weed
control. In its wholesale operations,  the Partnership sells propane principally
to large industrial end-users and other propane distributors.

<PAGE>

PRODUCT COSTS

     The retail propane business is a "margin-based" business where the level of
profitability is largely dependent on the difference between retail sales prices
and product cost.  The unit cost of propane is subject to volatile  changes as a
result of product supply or other market  conditions.  Propane unit cost changes
can occur  rapidly  over a short period of time and can impact  retail  margins.
There is no assurance that the Partnership  will be able to pass on product cost
increases fully, particularly when product costs increase rapidly.

SEASONALITY

     The retail propane  distribution  business is seasonal because of propane's
primary use for heating in residential and commercial  buildings.  Historically,
approximately  two-thirds of the  Partnership's  retail  propane  volume is sold
during the six-month peak heating season of October through March. Consequently,
sales and operating  profits are  concentrated  in the  Partnership's  first and
second fiscal  quarters.  Cash flows from  operations,  therefore,  are greatest
during the second and third  fiscal  quarters  when  customers  pay for  propane
purchased  during the  winter  heating  season.  To the  extent  necessary,  the
Partnership   will  reserve  cash  from  the  second  and  third   quarters  for
distribution to Unitholders in the first and fourth fiscal quarters.

WEATHER

     Weather  conditions have a significant impact on the demand for propane for
both heating and agricultural  purposes.  Many customers of the Partnership rely
heavily on propane as a heating fuel. Accordingly, the volume of propane sold is
directly  affected  by the  severity  of  the  winter  weather  which  can  vary
substantially from year to year.

   
SELECTED QUARTERLY FINANCIAL DATA

    


     Due to the  seasonality  of the retail propane  business,  first and second
quarter  revenues,  gross profit and earnings are consistently  greater than the
comparable  third  and  fourth  quarter  results.  The  following  presents  the
Partnership's  selected  quarterly  financial  data  for  the  two  years  ended
September 26, 1998.


   
<TABLE>

Fiscal year ended September 26, 1998 (unaudited) (in thousands, except per Unit amounts)
<CAPTION>

                                FIRST QUARTER   SECOND QUARTER   THIRD QUARTER   FOURTH QUARTER   FISCAL 1998
                                -------------   --------------   -------------   --------------   -----------

<S>                                <C>              <C>             <C>              <C>           <C>      
Revenues                           $ 204,886        $ 230,429       $ 125,109        $ 106,863     $ 667,287
Income (Loss) Before Interest
  Expense and Income Taxes            35,025           44,757          (2,925)          (8,043)       68,814
Net Income (Loss)                     26,901           37,011         (10,235)         (15,512)       38,165
Net Income (Loss) per Unit               .92             1.26            (.35)            (.53)         1.30
EBITDA ......................         44,317           53,930           6,154              944       105,345
Retail Gallons Sold .........        158,278          180,139         100,735           90,644       529,796 


</TABLE>

<PAGE>

<TABLE>
Fiscal year ended September 27, 1997 (unaudited) (in thousands, except per Unit amounts)
<CAPTION>

                                FIRST QUARTER   SECOND QUARTER   THIRD QUARTER   FOURTH QUARTER   FISCAL 1997
                                -------------   --------------   -------------   --------------   -----------
<S>                                 <C>              <C>             <C>              <C>           <C>           
Revenues                            $246,028         $277,631        $132,363         $115,109      $771,131      
Income (Loss) Before Interest                                                                                      
  Expense and Income Taxes            25,900           39,459         (10,953)          (6,643)       47,763
Net Income (Loss)                     17,338           30,281         (19,181)         (14,844)       13,594
Net Income (Loss) per Unit               .59             1.03            (.65)            (.51)          .46
EBITDA                                35,181           48,647          (1,611)           2,853        85,070
Retail Gallons Sold                  158,996          183,307         102,899           95,597       540,799

</TABLE>

     EBITDA (earnings before interest,  taxes, depreciation and amortization) is
calculated  as income  (loss)  before  interest  expense  and income  taxes plus
depreciation and amortization. EBITDA should not be considered as an alternative
to net income (as an indicator of operating performance) or as an alternative to
cash flow (as a measure of liquidity or ability to service debt obligations) and
is  not  in  accordance  with  or  superior  to  generally  accepted  accounting
principles, but provides additional information for evaluating the Partnership's
ability to pay the Minimum Quarterly Distribution. Because EBITDA excludes some,
but not all,  items  that  affect net  income  and this  measure  may vary among
companies,  the EBITDA data  presented  above may not be comparable to similarly
titled measures of other companies.
    

RESULTS OF OPERATIONS

FISCAL YEAR 1998 COMPARED TO FISCAL YEAR 1997
- ---------------------------------------------

   
     REVENUES.  Revenues  decreased $103.8 million or 13.5% to $667.3 million in
fiscal 1998  compared to $771.1  million in fiscal  1997.  Revenues  from retail
activities  decreased  $77.1  million or 12.8% to $523.4  million in fiscal 1998
compared  to  $600.5  million  in  fiscal  1997.   This  decrease  is  primarily
attributable  to lower product costs which resulted in lower selling prices and,
to a lesser extent, a decrease in retail gallons sold.
    

     Overall, higher nationwide inventories of propane, coupled with warmer than
normal  temperatures during the winter of fiscal 1998, resulted in a significant
decrease  in  the  cost  of propane  when compared to the winter of fiscal 1997.
Temperatures  during fiscal 1998 were 4% warmer  than  normal and 4% warmer than
fiscal  1997,  as  reported by  National  Oceanic and Atmospheric Administration
("NOAA"), which is attributable to the El Nino weather phenomenon.  Temperatures
during January  and February of the  fiscal 1998 heating season were the warmest
on record according to the NOAA which began keeping records over 100 years ago.

   
     Retail gallons sold decreased 2.0% or 11.0 million gallons to 529.8 million
gallons in fiscal 1998 compared to 540.8 million  gallons in the prior year. The
decline  in  retail   gallons  sold  is  principally   attributable   to  warmer
temperatures,  principally during the winter heating season, in all areas of the
Partnership's operations.

     Revenues from wholesale and hedging  activities  decreased $25.1 million or
25.0% to $75.2 million in fiscal 1998 compared to $100.2 million in fiscal 1997.
This decrease is attributed to the  Partnership's  reduced emphasis on wholesale
marketing, due to the low margin nature of the wholesale market. The decrease in
wholesale  revenues was  partially  offset by the increase in the  Partnership's
product  procurement  and price risk  management  activities  which began in the
fourth quarter of fiscal 1997.  Revenues from hedging activities  increased $5.6
million to $13.8  million in 1998  compared to $8.2 million in fiscal 1997.  The
gallons sold for hedging  purposes in fiscal 1998 and 1997 were 40.8 million and
17.0 million, respectively.
    

     OPERATING  EXPENSES.  Operating  expenses decreased $6.9 million or 3.3% to
$202.9 million in fiscal year 1998 compared to $209.8 million in the prior year.
The decrease is primarily  attributable  to the  continued  favorable  impact of
restructuring  activities undertaken during 1997,  principally lower payroll and
benefit costs.

<PAGE>

   
     SELLING,  GENERAL  AND  ADMINISTRATIVE   EXPENSES.   Selling,  general  and
administrative  expenses  increased  $5.0  million or 15.3% to $37.6  million in
fiscal  1998  compared  to $32.6  million in the prior  year.  The  increase  is
primarily   attributable  to  a  $1.4  million  write-off  of  certain  impaired
information  systems assets,  an increase in professional  consulting  services,
primarily in the information  systems area, and a $2.0 million charge related to
insurance  claims for which  insurance  coverage  was denied.  The $1.4  million
write-off of impaired assets principally  represents software and implementation
costs incurred under a project to replace the Partnership's retail/sales system.
The project was aborted when the  Partnership's  management  determined that the
software did not have the functionality and flexibility  originally  represented
by the  software  vendor.  As such,  the  Partnership  never  installed  the new
software  and is  continuing  to  use  its  existing  retail/sales  system.  The
Partnership is currently  evaluating  alternatives  to replace the  retail/sales
system.  The insurance  claim  resulted  from the collapse of the  Partnership's
underground  propane  storage  cavern  and  associated  fire  that  occurred  in
Hainesville, Texas in November 1995. Third parties who owned interests in nearby
oil and gas  wells  sued the  Partnership,  Millennium,  and other  parties  and
claimed  damage to the wells  resulting  from the  collapse  of the  underground
cavern and alleged brine water migration.  The  Partnership's  insurance carrier
denied  coverage based upon the pollution  exclusion  endorsement of its policy.
The Partnership settled this claim in December 1998 for $1.55 million,  $300,000
of which was paid by Millennium.  The  Partnership is currently  addressing with
its insurance  carrier the issue of  responsibility  for  outstanding  legal and
expert expenses.

     INCOME BEFORE INTEREST EXPENSE AND INCOME TAXES AND EBITDA. Results for the
fiscal year 1998  include a $5.1  million gain from the sale of an investment in
the Dixie Pipeline Co. and a $1.8 million write-off of certain impaired  assets.
Results  for  the  prior  year  period  include a  restructuring  charge of $6.9
million.  Excluding these  one-time  items  from  both  periods,  income  before
interest and income  taxes  increased  19.7% or  $10.8 million to  $65.5 million
compared to $54.7 million in the prior period.  EBITDA, excluding  the  one-time
items  from  both periods,  increased  10.9% or $10.0 million to  $102.0 million
compared to $92.0 million in the prior period.

     The  improvement  in income  before  interest  expense and income taxes and
EBITDA is  primarily  attributable  to higher  overall  gross  profit  and lower
operating   expenses   partially   offset  by  higher   selling,   general   and
administrative  expenses. The increase in gross profit principally resulted from
overall  higher   average   propane  unit  margins  and  the  expansion  of  the
Partnership's   product  procurement  and  price  risk  management   activities,
including  hedging  transactions,  partially  offset by reduced volume of retail
propane  gallons  sold.  The overall  higher  average  propane unit margins were
attributable  to lower product  costs,  resulting  from a less volatile  propane
market during 1998 and more favorable purchasing contracts  which were not fully
reflected in lower retail selling prices.  EBITDA should not be considered as an
alternative to net income (as an indicator  of operating  performance)  or as an
alternative  to cash flow (as a measure of liquidity on ability to service  debt
obligations)  but   provides   additional   information   for   evaluating   the
Partnership's ability to distribute the Minimum Quarterly Distribution.
    

     INTEREST  EXPENSE.  Net interest  expense  decreased  $3.4 million to $30.6
million in fiscal  1998  compared  with $34.0  million  in the prior  year.  The
decrease is attributable to higher  interest income on  significantly  increased
cash investments in fiscal 1998 resulting from higher net income,  proceeds from
the sale of the  Partnership's  investment  in the Dixie  Pipeline Co. and, to a
lesser extent, improved working capital management and lower product costs.

FISCAL YEAR 1997 COMPARED TO FISCAL YEAR 1996
- ---------------------------------------------

   
     The Partnership acquired the propane business and assets of the Predecessor
Company on March 5, 1996.  The  following  discussion  of revenues  compares the
results of the  Partnership  for the year ended  September 27, 1997 with the pro
forma results of the  Predecessor  Company for the year ended September 26, 1996
and the discussion of operating  expenses,  selling,  general and administrative
expenses and interest  expense  compares the results of the  Partnership for the
year ended September 27, 1997 with the seven months ended September 26, 1996.
    

<PAGE>

     REVENUES.  Revenues  increased  $63.2 million or 8.9% to $771.1  million in
fiscal 1997 compared to $707.9 million in fiscal 1996. The increase is primarily
attributable  to higher  average retail and wholesale  selling prices  resulting
from higher propane  product  costs.  Retail gallons sold decreased 4.6% or 26.1
million  gallons to 540.8  million  gallons  in fiscal  1997  compared  to 566.9
million gallons in the prior year,  while wholesale  gallons sold decreased 2.4%
or 4.5 million gallons to 184.5 million gallons compared to 189.0 million in the
prior year. The decrease in gallons sold is primarily due to warmer temperatures
during the winter heating season in all areas of the Partnership's operations.

   
     OPERATING EXPENSES.  Operating expenses increased $95.4 million or 83.4% to
$209.8  million  in  fiscal  year 1997 compared to  $114.4 million in the  prior
period.  The increase is primarily due to fiscal 1997 representing twelve months
of operations  and fiscal  1996  representing  seven months of operations, which
commenced on the Partnership's initial public offering date.

     RESTRUCTURING  CHARGES.  Fiscal 1997 results reflect a restructuring charge
of $6.9 million compared to a $2.3 million  restructuring charge in fiscal 1996.
In fiscal 1997, the Partnership  recorded the restructuring charge to reorganize
its product  procurement and logistics  group,  redesign its fleet  maintenance,
field support and corporate office  organizations  and to provide for facilities
to be  closed  and for  impaired  assets  whose  carrying  amounts  would not be
recovered.  In connection with this  restructuring  initiative,  the Partnership
terminated 307 employees and paid termination  benefits of $1.6 million and $2.5
million in fiscal years 1997 and 1998, respectively,  which were charged against
the restructuring liability.  In addition,  the Partnership paid $1.0 million in
fiscal 1997, primarily related  to the  closure  of excess facilities, which was
charged against the restructuring liability.  The 1997 restructuring  includes a
charge  of  $1.8  million  for  impaired  assets  consisting  of $1.2 million in
information  system  assets  and  $0.6 million in  excess  fleet  vehicles.  The
impaired  asset   write-offs  reflect  the  remaining  book  value  of   certain
information  system   assets   as   management   believed   the   assets  to  be
technologically obsolete  with a minimal fair market  value,  and in the case of
vehicles,  the  difference  between the estimated trade-in value and book value.

     In  fiscal  1996,  the  Partnership  reorganized  its corporate  office and
terminated  53  employees  principally  related to Corporate  Support  positions
including  the  areas  of  Engineering,   Marketing,  Executive  Management  and
Technical Training. The Partnership recorded a $2.3 million restructuring charge
related to this effort and paid associated  termination benefits of $1.0 million
in fiscal 1997 and $0.3 million in fiscal 1998 which were  charged  against this
provision.  In addition,  the  Partnership  paid $0.7 million in fiscal 1997 and
$0.3 million in fiscal 1998 principally  related to outplacement and legal costs
related to the restructuring which were charged against the provision.

     The Partnership  anticipates future reductions in operating and general and
administrative expenses as a result of the restructuring efforts.

     SELLING,  GENERAL  AND  ADMINISTRATIVE   EXPENSES.   Selling,  general  and
administrative expenses excluding restructuring charges, increased $16.2 million
or 98.8% to $32.6 million in fiscal 1997  compared to $16.4 million in the prior
year. The increase is primarily due to fiscal 1997 representing twelve months of
operations  and  fiscal  1996  representing  seven  months of operations,  which
commenced on the Partnership's initial public offering date.

     INTEREST  EXPENSE.  Net interest  expense  increased $16.8 million to $34.0
million in fiscal 1997 compared with $17.2 million in fiscal 1996.  The increase
is  principally  due to the  issuance  of  $425.0  million  in  Senior  Notes in
connection with the Partnership's initial public offering in March 1996.
    

<PAGE>



RISK MANAGEMENT

     The  Partnership  engages in hedging  transactions  to reduce the effect of
price  volatility  on its product costs and to help ensure the  availability  of
propane during periods of short supply.  The Partnership is currently a party to
propane futures  contracts on the New York  Mercantile  Exchange and enters into
agreements  to purchase and sell  propane at fixed  prices in the future.  These
activities are monitored by management through  enforcement of the Partnership's
Commodity  Trading Policy.  Hedging does not always result in increased  product
margins and the Partnership does not consider hedging  activities to be material
to operations or liquidity for the years ended  September 26, 1998 and September
27, 1997. For additional information, see Item 7A of this Report.

LIQUIDITY AND CAPITAL RESOURCES

     Due to the  seasonal  nature  of the  propane  business,  cash  flows  from
operating  activities  are  greater  during the  winter  and  spring  seasons as
customers pay for propane  purchased during the heating season.  In fiscal 1998,
net cash  provided by  operating  activities  increased  $11.2  million to $70.1
million  compared to $58.8 million in fiscal 1997. The increase is primarily due
to an increase in net income,  exclusive of non-cash  items,  of $11.2  million.
Changes in  operating  assets and  liabilities  reflect  decreases  in  accounts
receivable of $2.3 million,  inventories of $6.3 million and accounts payable of
$3.5 million principally due to the lower cost of propane.  These decreases were
partially offset by an increase in accrued  employment and benefit costs of $6.6
million reflecting higher  performance-related  payroll accruals and an increase
in deferred credits and other non-current liabilities of $3.0 million.

     Net cash provided by investing  activities was $2.9 million in fiscal 1998,
reflecting  $12.6 million in capital  expenditures  (including  $6.0 million for
maintenance  expenditures  and $6.6 million to support the growth of operations)
and $4.0  million of payments for  acquisitions,  offset by net proceeds of $6.5
million from the sale of property,  plant and  equipment  and $13.1 million from
the sale of the  investment in the Dixie Pipeline Co. Net cash used in investing
activities was $20.7 million in fiscal 1997,  consisting of capital expenditures
of $24.9 million (including $13.3 million for maintenance expenditures and $11.6
million to support the growth of operations)  and  acquisition  payments of $1.9
million,  offset by proceeds  from the sale of property  and  equipment  of $6.1
million.  The decrease in cash used for capital expenditures of $12.3 million in
fiscal 1998,  when compared to the prior year, is primarily due to reductions in
new customer equipment  purchases and new vehicle purchases,  as the Partnership
has elected to lease new vehicles rather than purchase new vehicles.

     For fiscal year 1997, net cash provided by operating  activities  decreased
$0.3 million or 0.6% to $58.8 million  compared to $59.2 million for fiscal year
1996.  Cash  provided  by  operating  activities  during  fiscal  1997  reflects
increases in cash from accounts  receivable of $23.1 million,  prepaid and other
current assets of $4.9 million and inventories of $11.8 million  principally due
to lower  sales  volumes  and a resulting  decline in propane  purchases.  These
increases  were offset by an  aggregate  decrease in accounts  payable,  accrued
interest  and accrued  employment  and benefit  costs of $37.9  million and $4.3
million of cash  expenditures  incurred  in  connection  with the  Partnership's
restructuring.

     Net cash used in  investing  activities  was $52.4  million for fiscal year
1996,  reflecting  $25.9  million in capital  expenditures  and $28.5 million of
payments for  acquisitions  offset by net proceeds of $2.0 million from the sale
of property, plant and equipment.

     In March 1996, the Operating  Partnership  issued $425.0 million  aggregate
principal amount of  Senior  Notes with an  interest rate  of  7.54%. The Senior
Notes  mature  June  30,  2011.  The  Senior  Note  Agreement  requires that the
principal  be paid  in  equal annual payments of $42.5 million starting June 30,
2002.

     The  Partnership has available a $25.0 million  acquisition  facility and a
$75.0  million  working  capital  facility.  Borrowings  under  the Bank  Credit

<PAGE>

Facilities bear interest at a rate based upon either LIBOR plus a margin,  First
Union  National  Bank's prime rate or the Federal  Funds rate plus 1/2 of 1%. An
annual  fee  ranging  from .20% to .25% based upon  certain  financial  tests is
payable quarterly  whether or not borrowings occur. The Bank Credit  Facilities,
which expire on September 30, 2000,  are unsecured on an equal and ratable basis
with  the  Operating  Partnership's  obligations  under  the  Senior  Notes.  At
September  26, 1998 and September  27, 1997,  there were no amounts  outstanding
under the Bank Credit Facilities.

   
     The Senior Note Agreement and the Bank Credit  Facilities  contain  various
restrictive and affirmative  covenants applicable to the Operating  Partnership,
including (a) maintenance of certain  financial  tests,  (b) restrictions on the
incurrence of additional  indebtedness,  and (c)  restrictions on certain liens,
investments,  guarantees,  loans, advances,  payments, mergers,  consolidations,
distributions, sales of assets and other transactions. The Operating Partnership
was in compliance with all covenants and terms as of September 26, 1998.

     As a result of lower than  anticipated  earnings  for  fiscal  1997 and the
costs associated with the restructuring  efforts, the Partnership utilized $22.0
million of cash proceeds  available  under the  Distribution  Support  Agreement
between the  Partnership  and the General Partner in connection with the payment
of the Minimum  Quarterly  Distribution  on the Common Units with respect to the
third and fourth  fiscal  quarters  of 1997.  The  Partnership  did not  utilize
proceeds available under the Distribution  Support Agreement with respect to the
funding of the Minimum Quarterly Distributions for fiscal 1998. The Distribution
Support Agreement provides for a maximum of approximately  $43.6 million in cash
in return for APUs  ($22.0  million of which has been  utilized)  to support the
Partnership's Minimum Quarterly Distributions to holders of Common Units through
March 31, 2001. The Partnership has not made a distribution on its  Subordinated
Units  since  the first  fiscal  quarter  of 1997 and does not  intend to make a
distribution  to  the  Subordinated  Unitholder  prior  to  consummation  of the
proposed Recapitalization.
    

     The Partnership  will make  distributions  in an amount equal to all of its
Available  Cash  approximately  45 days after the end of each fiscal  quarter to
holders of record on the  applicable  record  dates.  The  Partnership  has made
distributions  to holders of its Common Units for each of the quarters in fiscal
1998.

   
     The  Partnership's  anticipated  cash  requirements for fiscal 1999 include
maintenance and growth capital  expenditures of approximately  $15.0 million for
the repair and  replacement of property,  plant and equipment and  approximately
$32.0  million of  interest  payments  on the Senior  Notes.  In  addition,  the
Partnership  intends to pay  approximately  $45.4  million in Minimum  Quarterly
Distributions  to its Common  Unitholders  and in  distributions  to its General
Partner during fiscal 1999.  Based on its current cash position,  available Bank
Credit Facilities and expected cash from operating  activities,  the Partnership
expects to have sufficient  funds to meet these  obligations for fiscal 1999, as
well as all of its current  obligations  and working capital needs during fiscal
1999.

     In connection with the  Recapitalization,  the Operating  Partnership  will
amend the Bank Credit Facilities to, among other things, (i) extend its maturity
date to March 31, 2001, (ii) amend the minimum  adjusted  consolidated net worth
covenant to reduce the required  minimum net worth of the Operating  Partnership
from $125 to $50 million,  (iii) provide for a $22 million liquidity subfacility
to be  available  to finance  certain  shortfalls  in the payment of the Minimum
Quarterly  Distribution,  (iv)  permit the  Operating  Partnership  to borrow an
amount  sufficient to purchase the loan made to the Successor General Partner by
Mellon Bank, N.A. to purchase the GP Interests and Incentive Distribution Rights
from the Successor General Partner (the "GP Loan") if an event of default occurs
under  such  loan,  (v)  decrease  the  maximum  ratio  of  consolidated   total
indebtedness  to EBITDA from 5.25 to 1.00 to 5.10 to 1.00,  (vi) modify  certain
definitions  and covenants  relating to the ownership of the General Partner and
the Operating Partnership,  (vii) increase the Applicable Margins (as defined in
the  Bank  Credit  Facilities)  and  (viii)  consent  to the  amendments  to the
Partnership  Agreement  and  the  Senior  Note  Agreement  contemplated  by  the
Recapitalization and to the termination of the Distribution Support Agreement.

     The Senior Note  Agreement  will be amended to,  among  other  things,  (i)
reduce the minimum adjusted consolidated net worth requirement from $125 million

<PAGE>

to $50 million,  (ii) create a financial  covenant  exception for non-recurring,
non-cash charges to be incurred in connection with the  Recapitalization,  (iii)
decrease the maximum ratio of  consolidated  total  indebtedness  to EBITDA from
5.25 to 5.10, with a further decrease to 5.00 effective as of April 1, 2001, and
(iv) include a new interest  coverage  maintenance  test requiring the Operating
Partnership  to  maintain a ratio of  consolidated  EBITDA  for any four  fiscal
quarters  to  consolidated interest  expense for such period of at least 2.50 to
1.0. In addition,  prior to the closing of the Recapitalization, the Partnership
will obtain the consent of a majority of the holders  of the Senior Notes to (i)
the replacement of the General Partner with the Successor General Partner,  (ii)
the amendments to the Partnership Agreements necessary for the Recapitalization,
(iii) the  termination  of the  Distribution  Support  Agreement  and  (iv)  the
distribution  by  the  Operating  Partnership  to the  Partnership to permit the
Partnership to pay the redemption price.  In consideration  for  granting  their
consent  to the foregoing,  the  Operating  Partnership will  pay a fee  to each
holder of Senior Notes in an amount equal to 0.375% of the outstanding principal
amount  of Senior  Notes held by such holder.  The total  amount of such fees is
expected to be $1.6 million.
    

READINESS FOR YEAR 2000

     The following  disclosure is being made pursuant to the Year 2000 Readiness
and Disclosure Act of 1998.

     Many  information   technology   ("IT")  and   non-information   technology
("non-IT") systems in use throughout the world today may not be able to properly
interpret  date  related  data from the year 1999 into the year 2000 (the  "Y2K"
issue).  As a result,  the Y2K issue could have  adverse  consequences  upon the
operations  and  information   processing  of  many  companies,   including  the
Partnership.

   
     In the second  half of 1997,  the  Partnership  began to  identify  the Y2K
exposure of its IT systems by focusing  upon those systems and  applications  it
considered  critical to its ability to operate its business,  supply  propane to
its customers,  and accurately account for those services.  The critical systems
identified were the retail/sales,  the human  resources/payroll  and the general
ledger/financial accounting systems. Based upon the reasonable assurances of the
software developers and vendors,  the Partnership  believes that it has replaced
the human resources/payroll and the general ledger/financial  accounting systems
with Y2K  compliant  versions.  In addition,  the  Partnership  has retained the
services  of  a  third  party  vendor  to  assist  in  the  remediation  of  its
retail/sales  system,  as well as the majority of the programs  supporting  this
system.  The Partnership  anticipates that the  retail/sales  system will be Y2K
compliant by July 1999.
    

     The  Partnership  has  also  developed  and  is  currently  implementing  a
comprehensive  Y2K project plan to identify and address both its non-critical IT
and non-IT  systems that could  potentially  be impacted by Y2K. In  conjunction
with  this  plan and in an  effort  to  improve  its  business  efficiency,  the
Partnership made the decision to replace all its computer  hardware and PC-based
computer  software,  as well as to migrate  the  majority  of its  network-based
software to a server environment. According to the reasonable representations of
the manufacturers,  software developers and vendors,  all of the newly purchased
IT hardware  and PC software  are  functionally  Y2K  compliant  with some minor
issues outstanding.

   
     The  Partnership  has  assessed  the non-IT  systems  utilized by its field
locations  to  determine  the Y2K  compliance  of those  systems.  With  limited
exceptions  which  are  being  addressed,  the  safety  related  devices  at the
Partnership's field locations do not incorporate  electronic  components and, as
such, do not require Y2K remediation.  The Partnership does not believe that the
failure of any of its non-IT systems at any field location would have a material
adverse impact upon it.
    

     As of December 17, 1998, the  Partnership has incurred  approximately  $0.3
million  to  address  its  Y2K  issues.  It  is  currently  estimated  that  the
Partnership  will  spend  between  $1.5 and $2.0  million  to  complete  its Y2K
compliance  program.  This figure does not include the amounts  spent to upgrade

<PAGE>

and replace computer  hardware and PC-based  software.  The Partnership does not
view the foregoing costs as having a material impact upon its overall  financial
position and has not delayed or eliminated any other scheduled computer upgrades
or replacements due to the Y2K compliance project.

     In addition to testing the individual systems, the Partnership  anticipates
conducting an overall IT system Y2K compliance test by May 1999. The Partnership
is developing a formal Y2K contingency plan that is to be in place prior to June
30, 1999, which will be based upon its overall  disaster  recovery plan. At this
time, the Partnership  anticipates  that its Y2K contingency  plan will be based
upon manual processes and procedures.

   
     While propane itself is not date-dependent,  the supply, transportation and
consumption of propane is dependent  upon third  parties,  beyond the control of
the Partnership,  which may have systems potentially  impacted by the Y2K issue.
The  Partnership  has  contacted the 335  vendors/suppliers  identified as being
significant  to its  business  and to date has  received  249 written  responses
regarding   Y2K  from   these   parties.   Within   the  group  of   significant
vendors/suppliers,   78  firms  have  been   identified   as   critical  to  the
Partnership's business; 76 of these 78 firms have, to date, responded in writing
to the  Partnership's  requests  regarding  Y2K. The  responses  received by the
Partnership  typically outline Y2K compliance  programs in effect at these firms
and disclose  anticipated  compliance dates ranging from the first to the fourth
calendar quarters of 1999. No  vendor/supplier  has, to date,  indicated that it
will not be Y2K compliant by the fourth quarter of 1999. The Partnership intends
to continue to follow up with  vendors/suppliers  who have not provided  written
responses and address  potential issues contained in responses through the third
calendar  quarter of 1999.  The  Partnership  believes  that by obtaining  these
responses,  it will be able to  minimize  any  potential  business  interruption
arising out of Y2K's impact upon these vendors/suppliers.  Further, although the
Y2K failure of any one customer will not have a material adverse effect upon the
Partnership,  if  a  significant  percentage  of  either  its  customers  and/or
vendors/suppliers  fail in achieving  Y2K  compliance,  the Y2K issue may have a
material adverse impact upon the Partnership's operations.
    

     Although the Partnership  currently  anticipates  that its internal mission
critical  IT and non-IT  systems  will be Y2K  compliant,  it has taken steps to
identify and  mitigate  Y2K  compliance  issues with its  vendors/suppliers  and
customers  and has begun to work on a Y2K  contingency  plan,  the  failure of a
mission   critical   IT  or  non-IT   system   or  the   combined   failure   of
vendors/suppliers  and/or  customers  to  achieve  Y2K  compliance  could have a
material adverse impact on the Partnership's operations and financial condition.


ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
- -------------------------------------------------------------------

     As of September  26, 1998,  the  Partnership  was party to propane  forward
contracts  with  various  third  parties  and  futures  traded  on the New  York
Mercantile Exchange ("NYMEX").  Such contracts provide that the Partnership sell
or acquire  propane at a fixed price at fixed future dates.  At expiration,  the
contracts are settled by the delivery of propane to the respective  party or are
settled by the payment of a net amount equal to the difference  between the then
current price of propane and the fixed contract price. The contracts are entered
into for purposes other than trading in anticipation of market movements, and to
manage  and hedge  exposure  to  fluctuating  propane  prices as well as to help
ensure the availability of propane during periods of high demand.

     Market risks  associated with the trading of futures and forward  contracts
are monitored daily for compliance with the  Partnership's  trading policy which
includes volume limits for open positions. Open inventory positions are reviewed
and managed daily as to exposures to changing market prices.

MARKET RISK

     The  Partnership  is subject  to  commodity  price risk to the extent  that
propane market prices deviate from fixed contract  settlement  amounts.  Futures
contracts  traded with brokers of the NYMEX  require daily cash  settlements  in
margin accounts.  Forward  contracts are generally  settled at the expiration of
the contract term.

<PAGE>

CREDIT RISK

     Futures  contracts are guaranteed by the NYMEX and as a result have minimal
credit risk. The Partnership is subject to credit risk with forward contracts to
the extent the  counterparties  do not perform.  The  Partnership  evaluates the
financial  condition of each  counterparty  with which it conducts  business and
establishes credit limits to reduce exposure to credit risk of non-performance.

SENSITIVITY ANALYSIS

   
     In an effort to estimate the Partnership's  exposure to unfavorable  market
price  changes  in  propane  related  to  its  open  inventory  positions,   the
Partnership  developed  a  model  which  incorporated  the  following  data  and
assumptions:

        A. The actual fixed price  contract settlement amounts were utilized for
           each of the future periods.
        B. The estimated future  market  prices were  derived  from the New York
           Mercantile Exchange for traded propane futures for each of the future
           periods as of September 26, 1998.
        C. The market prices determined in B above were adjusted adversely by  a
           hypothetical 10% and 25% change in  each  of the future  periods  and
           compared  to the  fixed  contract  settlement amounts  in A above  to
           project the additional loss in earnings which would be recognized for
           the respective scenario.

     Based on the sensitivity analysis described above, the hypothetical 10% and
25% adverse  change in market  prices for each of the future  months for which a
future  and/or  forward  contract  exists  indicate  potential  losses in future
earnings of $1.8 million and $4.5  million,  respectively,  as of September  26,
1998.
    

     The above  hypothetical  change does not  reflect the worst case  scenario.
Actual results may be significantly different depending on market conditions and
the composition of the open position portfolio.

   
     As of  September  26,  1998,  the  Partnership's  open  position  portfolio
reflected a net long position (purchase) aggregating $21.6 million.
    

     As of December 17, 1998, the posted price of propane at Mont Belvieu, Texas
(a major  storage  point)  was 21 cents per gallon as  compared  to 26 cents per
gallon at  September  28,  1998,  representing  a 19%  decline.  Such decline is
attributable to factors including warmer weather patterns, high national propane
inventory levels and decreases in the market price of crude oil.


ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.
- ----------------------------------------------------

     The  Partnership's  Consolidated  Financial  Statements  and the Reports of
Independent  Accountants  thereon and the  Supplementary  Financial  Information
listed on the accompanying Index to Financial  Statement  Schedules are included
herein. See Item 7 for Selected Quarterly Financial Data.


ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
               ACCOUNTING AND FINANCIAL DISCLOSURE.
- --------------------------------------------------------
None.





<PAGE>





                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.
- ------------------------------------------------------------

PARTNERSHIP MANAGEMENT

     The  Partnership  Agreement  provides that all  management  powers over the
business and affairs of the Partnership  are exclusively  vested in its Board of
Supervisors  and,  subject to the  direction  of the Board of  Supervisors,  the
officers of the  Partnership.  No Unitholder has any  management  power over the
business and affairs of the Partnership or actual or apparent authority to enter
into  contracts  on behalf of, or to  otherwise  bind,  the  Partnership.  Three
independent Elected  Supervisors,  two Appointed  Supervisors and two Management
Supervisors  serve on the  Board of  Supervisors  pursuant  to the  terms of the
Partnership Agreement.

     The  three  Elected  Supervisors  serve  on the  Audit  Committee  with the
authority  to  review,  at the  request  of the Board of  Supervisors,  specific
matters as to which the Board of Supervisors believes there may be a conflict of
interest in order to determine if the  resolution of such  conflict  proposed by
the Board of Supervisors is fair and reasonable to the Partnership.  Any matters
approved  by the  Audit  Committee  will be  conclusively  deemed to be fair and
reasonable to the  Partnership,  approved by all partners of the Partnership and
not a breach by the General  Partner or the Board of  Supervisors  of any duties
they  may owe  the  Partnership  or the  Unitholders.  In  addition,  the  Audit
Committee will review  external  financial  reporting of the  Partnership,  will
recommend  engagement  of the  Partnership's  independent  accountants  and will
review the  Partnership's  procedures for internal  auditing and the adequacy of
the Partnership's internal accounting controls.

PARTNERSHIP MANAGEMENT FOLLOWING RECAPITALIZATION

     The Amended  Partnership  Agreements to be adopted in  connection  with the
Recapitalization  will provide  that,  immediately  following the closing of the
Recapitalization,  the size of the Board of  Supervisors  will be  reduced  from
seven to five by eliminating  the positions of the two supervisors now appointed
by management.  As a result, if the Recapitalization is approved,  there will be
three  Elected  Supervisors  and  two  Appointed  Supervisors  and  the  Elected
Supervisors  will  hold a  majority  of seats on the Board of  Supervisors.  The
Elected Supervisors are expected to continue to be John Hoyt Stookey,  Harold R.
Logan and Dudley C. Mecum. The Appointed  Supervisors are expected to be Mark A.
Alexander, President and Chief Executive Officer of the Partnership, and Michael
J. Dunn, Jr., Senior Vice President of the  Partnership.  Messrs.  Alexander and
Dunn currently serve as the two  Supervisors  appointed by the management of the
Partnership under the Partnership Agreement.  The three Elected Supervisors will
continue to serve on the Audit Committee.

BOARD OF SUPERVISORS AND EXECUTIVE OFFICERS OF THE PARTNERSHIP

     The  following  table sets forth  certain  information  with respect to the
members of the Board of Supervisors and executive officers of the Partnership as
of December 3, 1998. Officers are elected for one-year terms and Supervisors are
elected or appointed for three-year terms.
   

                                     POSITION WITH THE
     NAME                    AGE     PARTNERSHIP
- ---------------------------- ---  ----------------------------------------

Mark A. Alexander........... 40   President and Chief Executive Officer; Member
                                  of the Board of Supervisors (Management
                                  Supervisor)
Michael J. Dunn, Jr......... 49   Senior Vice President - Member of the Board of
                                  Supervisors (Management Supervisor)
Anthony M. Simonowicz....... 48   Vice President and Chief Financial Officer 

<PAGE>

Michael M. Keating.......... 45   Vice President -- Human Resources and
                                  Administration
Thomas A. Nunan............. 65   Vice President -- Sales
Edward  J. Grabowiecki...... 36   Controller and Chief Accounting Officer
George H. Hempstead, III.... 55   Member of the Board of Supervisors
                                    (Appointed Supervisor)
John E. Lushefski........... 43   Member of the Board of Supervisors
                                    (Appointed Supervisor)
John Hoyt Stookey........... 68   Member of the Board of Supervisors
                                    (Chairman and Elected Supervisor)
Harold R. Logan, Jr......... 54   Member of the Board of Supervisors
                                    (Elected Supervisor)
Dudley C. Mecum............. 63   Member of the Board of Supervisors
                                    (Elected Supervisor)
    

     Mr.  Alexander  serves as  President  and Chief  Executive  Officer  of the
Partnership and as a Management Supervisor of the Board of Supervisors. Prior to
October  1, 1996,  he served as  Executive  Vice  Chairman  and Chief  Executive
Officer of the Partnership. Mr. Alexander was Senior Vice President -- Corporate
Development of Hanson  Industries  (Hanson's  management  division in the United
States) from 1995 until March 4, 1996,  where he was responsible for mergers and
acquisitions,   real  estate  and  divestitures,   and  was  Vice  President  of
Acquisitions from 1989 to 1995. He was an Associate Director of Hanson from 1993
and a Director  of Hanson  Industries  from June 1995 until  March 4, 1996.  Mr.
Alexander is also a Director of the National Propane Gas Association.

     Mr. Dunn serves  as Senior  Vice President and Management Supervisor of the
Partnership.   Mr. Dunn was  Vice President -- Procurement  and Logistics of the
Partnership from March 1997 until August 1998. Prior to joining the Partnership,
Mr. Dunn was  Vice  President of  Commodity Trading for Goldman Sachs & Company,
New York, NY since 1981.

     Mr. Simonowicz serves as  Vice President and Chief Financial Officer of the
Partnership. Mr. Simonowicz  was  Vice  President -- Business Development of the
Partnership from March 1996 to March 1997.  Mr. Simonowicz was Vice President --
Business Development of Suburban Propane  from  September  1995 until March 1996
and was Director -- Financial Planning and Analysis from 1991 to September 1995.
Mr. Simonowicz was  employed as Controller at  Lifecodes  Corporation (a genetic
identification and research company), then a subsidiary of Quantum, from 1989 to
1991.

     Mr. Keating serves as Vice President -- Human Resources and Administration
of the Partnership.  Mr. Keating  was  Director of  Human  Resources  at  Hanson
Industries  from  1993 to  July 1996 and was  Director  of  Human  Resources and
Corporate Personnel at Quantum from 1989 to 1993.

       

     Mr. Nunan serves as Vice President -- Sales  of the  Partnership. Mr. Nunan
was Vice President -- Sales of  Suburban  Propane  from October 1990 until March
1996.  He is currently  a director and member of the  Executive Committee of the
National Propane  Gas  Association.  Mr. Nunan is also a director of the Propane
Education and Research Council and a director of the Propane Vehicle Council.

     Mr. Grabowiecki is the  Controller  and  Chief  Accounting  Officer  of the
Partnership.  Mr. Grabowiecki served as  Director of Accounting  Services of the
Partnership  from  January  1996  to  September  1996.   Prior  to  joining  the
Partnership,  Mr. Grabowiecki was a regional controller for Discovery Zone, Inc.
from June 1993 to January  1996. Mr. Grabowiecki held several positions at Ernst
& Young from 1984 to 1993, including Senior Manager from 1992 to 1993.

<PAGE>

     Mr. Hempstead serves as an Appointed  Supervisor of the Partnership.  He is
also Vice President and Secretary and a Director of the General Partner.  He has
served as Senior Vice  President,  Law and  Administration  of Millennium  since
October  1996,  as  Senior  Vice  President,  Law and  Administration  of Hanson
Industries from June 1995 to September 1996 as well as Senior Vice President and
General  Counsel of Hanson  Industries  from 1993 to 1995 and General Counsel of
Hanson Industries from 1982 to 1993. He was an Associate Director of Hanson from
1990 to  September  1996  and a  Director  of  Hanson  Industries  from  1986 to
September 1996. He joined Hanson Industries in 1976.

     Mr. Lushefski serves as an Appointed  Supervisor of the Partnership.  He is
also a Vice  President  and  Director of the General  Partner.  He has served as
Senior Vice President and Chief  Financial  Officer of Millennium  since October
1996.  He was  Senior  Vice  President  and Chief  Financial  Officer  of Hanson
Industries  from June 1995 until October  1996. He was Vice  President and Chief
Financial Officer of Peabody Holding Company, a Hanson subsidiary,  from January
1991 to May 1995 and Vice  President and  Controller of Hanson  Industries  from
1990 to 1991. He originally joined Hanson Industries in 1985.

     Mr. Stookey  is  an  Elected  Supervisor  and  Chairman  of  the  Board  of
Supervisors of the Partnership. He was the non-executive Chairman and a director
of Quantum from the  time  it  was  acquired by  Hanson on September 30, 1993 to
October 31, 1995.  From  1986  to  September 30,  1993,  he  was  the  Chairman,
President  and  Chief  Executive  Officer of  Quantum.  He is also a director of
United States Trust Company of New York,  ACX Technologies, Inc. and Cyprus Amax
Minerals Company.

     Mr. Logan  is  an  Elected  Supervisor  of the  Partnership.  Mr. Logan  is
Executive  Vice  President  -  Finance  and  Treasurer  as well as a Director of
TransMontaigne Inc. (a holding company  formed to operate and purchase companies
engaged in the marketing and  distribution of  petroleum products). From 1987 to
1995 he served as Senior Vice  President of Finance and a Director of Associated
Natural  Gas  Corporation  (an independent gatherer and marketer of natural gas,
natural  gas  liquids  and  crude  oil  which  in 1994 was acquired by Panhandle
Eastern Corporation). Mr. Logan is also a director of Snyder Oil Corporation (an
oil and gas exploration  and production company) and  Union  Bankshares  Ltd. (a
commercial bank).

     Mr. Mecum is an Elected Supervisor.  Mr. Mecum  is a  Managing  Director of
Capricorn Holdings, LLC (a sponsor of and investor in leveraged buyouts). He was
Chairman of Mecum  Associates  Inc.  (management  consultants) from June 1996 to
June 1997.  Mr. Mecum  was a partner of  G.L.  Ohrstrom  & Co. (a sponsor of and
investor in leveraged buyouts) from 1989 to June, 1996. He is also a director of
CITIGROUP,  Travelers P&C Corp.,  Lyondell  Chemical  Company,  Dyncorp,  Vicorp
Restaurants, Inc., Metris Industries, Inc. and CCC Information Systems Inc.


ITEM 11.  EXECUTIVE COMPENSATION
- --------------------------------

SUMMARY COMPENSATION TABLE

     The  following  table sets forth a summary of all  compensation  awarded or
paid to or earned by the chief executive  officer and the four other most highly
compensated  executive  officers of the  Partnership  in fiscal  1998.  Mr. Dunn
assumed the position of Senior Vice President in July 1998.

<PAGE>

<TABLE>
<CAPTION>
                                                                                      LONG TERM COMPENSATION
                                                                                            RESTRICTED                 ALL
                                                       ANNUAL COMPENSATION                 UNIT AWARDS (2)            OTHER
NAME AND PRINCIPAL POSITION                       YEAR   SALARY ($)     BONUS(1)($)     $           UNITS (#)     COMPENSATION(4)
- ---------------------------                       ----   ----------     ----------      -           ---------     -------------
<S>                                               <C>       <C>            <C>       <C>              <C>               <C>   
Mark A. Alexander                                 1998      381,250        381,528           0              0            78,686
President and Chief Executive Officer             1997      375,000        100,000   1,953,000         97,561            18,756
                                                  1996      196,538         20,417   3,000,000        146,341             1,610

Michael J. Dunn, Jr.                              1998      178,000        153,177           0              0            36,891
Sr. Vice President                                1997      150,000         30,038     900,000         48,780            14,500

Anthony M. Simonowicz                             1998      154,000        100,000           0              0            36,324
Vice President and Chief Financial Officer        1997      138,000         24,000     539,000         29,268            13,349
                                                  1996      120,000          6,000     400,000         19,512           125,500 (5)

Kevin T. McIver                                   1998      146,000         73,153           0              0            17,161
Former Vice President and General Counsel         1997      145,000         19,333     251,000         13,415             4,350
                                                  1996      138,000          6,210     325,000         15,854           143,140 (5)

Thomas A. Nunan                                   1998      145,000         72,500           0 (3)          0 (3)        16,775
Vice President - Sales                            1997      145,000         19,358           0              0             9,850
                                                  1996      135,000         17,542           0              0           102,000 (5)
</TABLE>


1  Bonuses are reported for the year earned, regardless of the year paid. 
2  The  aggregate  dollar  value  of  Restricted  Unit  Awards  was  computed by
   multiplying  the  number of  Restricted  Units  granted by the closing market
   price on the date of grant.  The Restricted Units are subject to a bifurcated
   vesting procedure  such  that:  (i)  25%  of  the  units  vest over time with
   one-third  vesting at the  end of each third, fifth and seventh anniversaries
   from the date of grant in equal amounts (or upon a "change of control" of the
   Partnership); and the remaining 75%  vest automatically upon, and in the same
   proportion as, the  conversion  of the  Subordinated  Units  to Common Units,
   which  conversion  cannot  commence prior to April 1999 under the Partnership
   Agreement  (or  upon  a  "change of control" of the  Partnership). Until such
   Restricted  Units  vest,   their   holders   will  not  be  entitled  to  any
   distributions  or  allocations  of  income and loss,  nor shall they have any
   voting or other  rights with  respect  to such Common Units. At September 26,
   1998,  the  number  of  Restricted  Units  and  the  aggregate  value thereof
   (calculated at a per  Unit price of $19.188, the closing price of Common Unit
   on  September  25, 1998  as  reported  on the  New  York Stock Exchange) were
   243,902 ($4,679,991)for Mr. Alexander, 48,780 ($935,990) for Mr. Dunn, 48,780
   ($935,990) for Mr. Simonowicz, and 29,269 ($561,614) for Mr. McIver. 
3  In lieu of participation in the Restricted Unit Plan,  Mr. Nunan is entitled,
   subject to certain conditions, to receive cash payments of $221,030  in March
   1999, $141,610 in March 2000 and $131,132 in March 2001. 
4  These amounts include the following:
   a. Health and welfare payments for  Messrs.  Alexander,  Dunn, Simonowicz and
      Nunan. Mr. McIver does not participate in the plan. 
   b. Vehicle Allowances for Messrs. Alexander, Dunn, Simonowicz and McIver.
   c. Matching   contributions   under   the  Suburban  Retirement  Savings  and
      Investment Plan for Messrs. Alexander, Dunn, Simonowicz, Nunan and McIver.
5  For  fiscal  year  1996,  amounts for  Messrs.  Simonowicz,  McIver and Nunan
   include success fees paid in connection with the Partnership's initial public
   offering.

<PAGE>

RETIREMENT BENEFITS

              The following table sets forth the annual benefits upon retirement
at  age  65  in  1998,  without  regard  to  statutory  maximums,   for  various
combinations  of final  average  earnings  and  lengths of service  which may be
payable to  Messrs.  Alexander,  Dunn,  Simonowicz,  McIver and Nunan  under the
Pension Plan for Eligible  Employees of Suburban Propane,  L.P. and Subsidiaries
and the Suburban Propane Company  Supplemental  Executive  Retirement Plan. Each
such plan has been  assumed  by the  Partnership  and each such  person  will be
credited for service earned under such plan to date.  Messrs.  Alexander,  Dunn,
Simonowicz,  McIver and Nunan  have 2 years,  1 year,  9 years,  15 years and 10
years service under the plans.

                                      PENSION PLAN
            ANNUAL BENEFIT FOR YEARS OF CREDITED SERVICE SHOWN (1),(2),(3),(4)
Average 
Earnings    5 YRS.   10 YRS.   15 YRS.   20 YRS.   25 YRS.   30 YRS.    35 YRS.
- --------    ------   -------   -------   -------   -------   -------    -------
  
$100,000     8,070    16,141    24,211    32,282    40,352    48,422     56,493
$200,000    16,820    33,641    50,461    67,282    84,102   100,922    117,743
$300,000    25,570    51,141    76,711   102,282   127,852   153,422    178,993
$400,000    34,320    68,641   102,961   137,282   171,602   205,922    240,243
$500,000    43,070    86,141   129,211   172,282   215,352   258,422    301,493

1  The Plans' definition of earnings consists of base pay only.
2  Annual  Benefits are computed on the basis of straight life annuity  amounts.
   The pension benefit is calculated as follows:
          the sum of (a) plus (b) multiplied by (c) where (a) is that portion of
          final  average   earnings  up  to  125%  of  social  security  Covered
          Compensation  times  1.4% and (b) is that  portion  of  final  average
          earnings  in excess of 125% of social  security  Covered  Compensation
          times 1.75% and (c) is credited service up to maximum of 35 years.
3  Effective  January  1, 1998,  the Plan  was amended to a cash balance benefit
   formula  for  current  and future Plan participants. Initial account balances
   were  established  based  upon the  actuarial equivalent value of the accrued
   12/31/97 Prior Plan benefit.  Annual  interest credits  and pay-based credits
   will be credited to this account.  The  1998  pay-based  credits  for Messrs.
   Alexander, Dunn, Simonowicz, McIver and Nunan are 2.5%, 1.5%, 2.0%, 7.0%  and
   2.0% respectively. Participants as of 12/31/97 will  receive the  greater  of
   the cash balance benefit and the Prior Plan benefit through the year 2002.
4  In addition,  a supplemental  cash balance  account was  established equal to
   the  value  of  certain  benefits  related  to  retiree  medical and vacation
   benefits. An initial account value was determined for those active  employees
   who were eligible for retiree  medical  coverage as of April 1, 1998 equal to
   $415 multiplied by years of benefit service  (maximum  of 35  years).  Future
   pay-based  credits  and  interest  are  credited  to  this account.  The 1998
   pay-based credits for Messrs. Alexander, Dunn, Simonowicz, McIver, and  Nunan
   are 2.0%, 0.0%, 0.0%,  2.0% and 4.0% respectively. This account is payable in
   addition to the "grandfathered benefit calculations".

   In addition,  certain additional retirement and  life  insurance benefits are
payable to Mr. McIver pursuant to two Suburban Propane executive plans that were
in effect prior to Quantum's  acquisition of Suburban Propane in 1983. Under the
Suburban Propane Deferred Compensation Plan, Mr. McIver is entitled,  subject to
certain  conditions  set  forth in the  Plan,  which  include  remaining  in the
Partnership's  employ until  retirement,  to receive a retirement  supplement of
approximately  $21,000 per year for a ten-year period  subsequent to retirement.
Under the  Suburban  Propane  Executive  Death  Benefit  Plan,  $100,000 of life
insurance  proceeds,  on an after tax basis, are payable to Mr. McIver's estate,
subject to the terms and conditions of the Plan, which include  remaining in the
employ of the Partnership until retirement.

<PAGE>

SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN

     The  Partnership  has  adopted  a  non-qualified,   unfunded   supplemental
retirement plan known as the Supplemental Executive Retirement Plan. The purpose
of the Plan is to provide certain executive  officers with a level of retirement
income from the  Partnership,  without regard to statutory  maximums.  Under the
Plan, a participant's annual benefit, assuming retirement at age 65, is equal to
(a) 1.4% of the participant's  Average Final  Compensation not in excess of 125%
of Covered Compensation plus (b) 1.75% of the participant's Average Compensation
in excess of 125% of Covered  Compensation times (c) the participant's  years of
benefit  service with the  Partnership  (not to exceed 35) minus (d) the Pension
Offset.  The defined terms in this  paragraph  will have the same meanings as in
the Plan or in the Partnership's  Qualified Retirement Plan. Messrs.  Alexander,
Dunn and Simonowicz currently participate in this Plan.

RESTRICTED UNIT PLAN

     The Partnership has adopted a restricted  unit plan (the  "Restricted  Unit
Plan") for executives,  managers and Elected Supervisors of the Partnership. The
summary of the  Restricted  Unit Plan  contained  herein  does not purport to be
complete and is qualified  in its entirety by reference to the  Restricted  Unit
Plan,  which has been  filed as an  exhibit  to the  Partnership's  Registration
Statement on Form S-1 (Registration No. 33-80605).

     Rights to acquire  authorized but unissued  Common Units of the Partnership
with an aggregate value of $15.0 million are available under the Restricted Unit
Plan for  purposes of  calculating  the value of these Unit  grants,  a value of
$20.50  (the  initial  public  offering  price  of the  Common  Units)  has been
utilized.  As of  September  26,  1998,  rights to acquire  Common Units with an
aggregate  value of $12.7  million  have been  granted,  subject to the  vesting
conditions  described below and subject to other customary terms and conditions,
as follows:  (i) rights to acquire Common Units with an aggregate  value of $5.0
million have been  allocated  to Mr.  Alexander,  (ii) rights to acquire  Common
Units  with  an  aggregate  value  of  $6.8  million  were  allocated  to  other
participants  in the Plan who are  officers  or  managers  of the  Partnership's
business, as determined by the Board of Supervisors or a compensation  committee
thereof,  and (iii) rights to acquire  Common  Units with an aggregate  value of
$0.9 million were allocated among the three Elected Supervisors.

     The right to  acquire  the  remaining  $2.3  million  of the $15.0  million
aggregate  value of Available  Units have been  reserved and may be allocated or
issued in the future to  executives  and  managers on such terms and  conditions
(including  vesting  conditions)  as are  described  below  or as the  Board  of
Supervisors,  or a compensation committee thereof, shall determine.  Without the
consent of the General Partner,  such awards to executives or managers cannot be
made to prior  award  recipients  except on terms and  conditions  substantially
identical  to  the  awards   previously   received.   Each  Elected   Supervisor
subsequently  appointed or elected will receive  rights to acquire  Common Units
with a value of $0.3 million on the same terms and  conditions  as those granted
to the three initial Elected Supervisors.

     The Units are  subject  to a  bifurcated  vesting  procedure  such that (i)
twenty-five  percent  of the Units  will  vest  over time (or upon a "change  of
control" of the  Partnership as defined in the Restricted Unit Plan, if earlier)
with one-third of such units vesting at the end of the third,  fifth and seventh
anniversaries  from the date of  grant,  and  (ii)  the  remaining  seventy-five
percent of the Units will vest  automatically  upon, and in the same proportions
as, the conversion of the Subordinated  Units to Common Units (or upon a "change
of  control"  of the  Partnership  as defined in the  Restricted  Unit Plan,  if
earlier). The proposed  Recapitalization and related sale of the General Partner
interests  will  constitute  a change of control  under the Plan,  resulting  in
vesting of all outstanding Units.

     Upon vesting in accordance  with the terms and conditions of the Restricted
Unit Plan, Common Units allocated to a plan participant will be issued to such a

<PAGE>

participant.  Until such allocated,  but unissued,  Common Units have vested and
have been issued to a participant, such participant shall not be entitled to any
distributions  or allocations of income or loss and shall not have any voting or
other rights in respect of such Common Units.

     The issuance of the Common Units  pursuant to the  Restricted  Unit Plan is
intended to serve as a means of incentive  compensation  for performance and not
primarily as an opportunity to participate in the equity appreciation in respect
of the Common Units.  Therefore,  no  consideration  will be payable by the plan
participants upon vesting and issuance of the Common Units.

LONG-TERM INCENTIVE PLAN

      The Partnership has adopted a non-qualified,  unfunded long-term incentive
plan for officers and key employees, effective October 1, 1997. Awards are based
on a  percentage  of base pay and are  subject  to the  achievement  of  certain
performance   contingencies,   including  the  Partnership's   ability  to  earn
sufficient  funds and make cash  distributions  on its common  and  subordinated
units with  respect to each fiscal  year.  Awards vest over time with  one-third
vesting at the end of years three, four, and five from the award date.

Long-Term Incentive Plan awards earned in fiscal year 1998 are:

                                 PERFORMANCE OR
                                  OTHER PERIOD
                       AWARD    UNTIL MATURATION   POTENTIAL AWARDS UNDER PLAN
NAME                  FY 1998     OR PAYOUT      THRESHOLD    TARGET    MAXIMUM
- ----                  -------     ---------      ---------    ------    -------

Mark A. Alexander     $57,230     3-5  Years       $  0      $57,230   $114,460
Michael J. Dunn, Jr.   23,970     3-5  Years          0       23,970     47,940
Anthony M. Simonowicz  15,015     3-5  Years          0       15,015     30,030
Kevin T. McIver        10,950     3-5  Years          0       10,950     21,900
Thomas A. Nunan        10,875     3-5  Years          0       10,875     21,750

EMPLOYMENT AGREEMENTS

     The  Partnership  entered into an  employment  agreement  (the  "Employment
Agreement")  with Mr.  Alexander  ("Executive")  which became effective March 5,
1996 and was amended October 23, 1997. The summary of such Employment  Agreement
contained  herein  does not  purport  to be  complete  and is  qualified  in its
entirety by reference to the Employment Agreement.

     Mr. Alexander's Employment Agreement has an initial term of three years but
automatically renews for successive one-year periods,  unless earlier terminated
by the  Partnership  or by Mr.  Alexander or otherwise  terminated in accordance
with the  Employment  Agreement.  The  Employment  Agreement  for Mr.  Alexander
provides  for an annual base salary of $380,000 as of  September  26,  1998.  In
addition,  Mr.  Alexander may earn a bonus up to 100% of annual base salary (the
"Maximum  Annual Bonus") for services  rendered  based upon certain  performance
criteria.  The  Employment  Agreement  also  provides  for  the  opportunity  to
participate  in benefit  plans made  available  to other senior  executives  and
senior  managers of the  Partnership,  including the  Restricted  Unit Plan. The
Partnership  also provides Mr.  Alexander  with term life  insurance with a face
amount equal to three times his annual base salary.

     Mr. Alexander also participates in a non-qualified  supplemental retirement
plan which  provides  retirement  income  which could not be provided  under the
Partnership's qualified plans by reason of limitations contained in the Internal

<PAGE>

Revenue Code. If a "change of control" (as defined in the Employment  Agreement)
of the  Partnership  occurs and within six months  prior  thereto or at any time
subsequent to a change of control the  Partnership  terminates  the  Executive's
employment without "cause" or the Executive resigns with "good reason", then the
Executive  will be entitled to (i) a lump sum  severance  payment equal to three
times the sum of his annual base salary in effect as of the date of  termination
and the Maximum Annual Bonus, and (ii) medical benefits for three years from the
date of such termination.  The Employment Agreement provides that if any payment
received by the Executive is subject to the 20% federal excise tax under Section
4999 of the Code,  the  payment  will be grossed up to permit the  Executive  to
retain a net amount on an after-tax  basis equal to what he would have  received
had the excise tax not been payable.

SEVERANCE PROTECTION PLAN FOR KEY EXECUTIVES

   
     The Partnership has adopted a Severance  Protection Plan which provides the
Partnership's officers and key employees with employment protection for one year
following a "change of control" as defined in the Plan.  This plan  provides for
severance  payments  equal to sixty-five  weeks of base pay and target bonus for
such officers and key employees following a change of control and termination of
employment.  Pursuant  to  Severance  Protection  Agreements,  Messrs.  Dunn and
Simonowicz,  as  executive  officers  of  the  Partnership,  have  been  granted
severance  protection  payments  of 78  weeks  of base  pay and  target  bonuses
following  a  change  in  control  and  termination  of  employment  in  lieu of
participation in the Severance Protection Plan.
    

COMPENSATION OF SUPERVISORS

     Mr. Stookey receives annual compensation of $75,000 for his services to the
Partnership.  The other two Elected  Supervisors  receive $15,000 per year, plus
$1,000 per meeting of the Board of Supervisors or committee thereof attended. In
addition,  each Elected Supervisor  participates in the Restricted Unit Plan and
has received Unit Awards with a value of $0.3 million.  All Elected  Supervisors
receive   reimbursement  of  reasonable   out-of-pocket   expenses  incurred  in
connection with meetings of the Board of Supervisors.  The Partnership  does not
expect to pay any additional  remuneration to its employees (or employees of any
of its  affiliates) or employees of the General Partner or any of its affiliates
for serving as members of the Board of Supervisors.

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION
IN COMPENSATION DECISIONS

     Compensation of the executive  officers of the Partnership is determined by
the  Compensation  Committee  of its  Board  of  Supervisors.  The  Compensation
Committee is  comprised  of Messrs.  Stookey,  Logan and  Hempstead  who are not
officers or employees of the Partnership.


ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
         MANAGEMENT.
- ------------------------------------------------------------

   
     The following table sets forth certain  information as of December 17, 1998
regarding the beneficial ownership of Common Units, Subordinated Units, APUs and
Incentive  Distribution  Rights by each person or group known by the Partnership
(based upon filings under Section 13(d) or (g) under The Securities Exchange Act
of 1934) to own beneficially  more than 5% thereof,  each member of the Board of
Supervisors,  each executive officer named in the Summary Compensation table and
all  members of the Board of  Supervisors  and  executive  officers  as a group.
Except as set forth in the notes to the  table,  the  business  address  of each
person in the table is c/o the  Partnership,  240 Route 10 West,  Whippany,  New
Jersey  07981-0206.  Each  individual or entity listed below has sole voting and
investment power over the Units reported, except as noted below.
    

<PAGE>

SUBURBAN PROPANE, L.P.
- ----------------------

   
                     NAME                         AMOUNT AND NATURE OF   PERCENT
TITLE OF CLASS       OF BENEFICIAL OWNER          BENEFICIAL OWNERSHIP  OF CLASS
- --------------       -------------------          --------------------  --------
Common Units         Mark A. Alexander                   20,000           .093%
                     Michael J. Dunn, Jr.                     0             --
                     Anthony M. Simonowicz                2,000           .009%
                     Thomas A. Nunan                      2,500           .012%
                     Edward J. Grabowiecki                  200           .001%
                     George H. Hempstead, III (a) (b)         0             --
                     John E. Lushefski (a) (b)                0             --
                     John Hoyt Stookey                   10,000           .046%
                     Harold R. Logan, Jr.                 2,500           .012%
                     Dudley C. Mecum                      1,000           .005%
                     All Members of the Board
                     of Supervisors and Executive
                     Officers as a Group (11 persons)    38,200           .177%

Subordinated Units   Suburban Propane GP, Inc. (c)    7,163,750 (d)      100.0%

                     As  executive officers of Millennium, Messrs. Hempstead and
                     Lushefski have shared voting and investment  power over the
                     Subordinated  Units.  Messrs.   Hempstead   and   Lushefski
                     disclaim beneficial ownership of the Subordinated Units.

APUs                 Suburban Propane GP, Inc. (c)      220,000 (d)      100.0%

General Partner 
Interest             Suburban Propane GP, Inc. (c)           2%          100.0%

Incentive
Distribution Rights  Suburban Propane GP, Inc. (c)          N/A           N/A
    

(a)  The business  address of such Supervisor is c/o Millennium  Chemicals Inc.,
     230 Half Mile Road, Red Bank, New Jersey 07701.

(b)  Pursuant to the Recapitalization Agreement, Messrs. Hempstead and Lushefski
     will   resign  as   Supervisors   effective   as  of  the  Closing  of  the
     Recapitalization.

(c)  Suburban  Propane  GP, Inc.  is  the  General  Partner and  is  an indirect
     wholly-owned  subsidiary of Millennium Chemicals Inc.  The business address
     of  Suburban  Propane GP,  Inc. is 230 Half Mile Road, Red Bank, New Jersey
     07701.

(d)  Will be redeemed in the Recapitalization.

     If the Recapitalization is completed,  the Subordinated Units and APUs will
be redeemed and the general partner  interest in the Partnership  currently held
by Suburban Propane GP, Inc. will be sold to Suburban Energy Services Group LLC,
a new entity owned by senior management of the Partnership.


<PAGE>


BENEFICIAL OWNERSHIP REPORTING COMPLIANCE

    Section 16(a) of the Exchange Act requires the  Partnership's  directors and
executive  officers to file initial  reports of ownership and reports of changes
in ownership of the  Company's  Common  Units with the  Securities  and Exchange
Commission.  Directors  and  executive  officers  are  required  to furnish  the
Partnership  with copies of all Section  16(a) forms that they file.  Based on a
review of these  filings,  the  Partnership  believes that all such filings were
made timely during the 1998 fiscal year.


ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.
- --------------------------------------------------------

RIGHTS OF THE GENERAL PARTNER

     The General  Partner owns all of the  Subordinated  Units,  representing an
aggregate  24.4%  limited  partner  interest  in  the  Partnership.   Millennium
Petrochemicals  owns 100% of the capital stock of the General  Partner.  Through
the General Partner's  ability,  as general partner,  to control the election of
the two Appointed  Supervisors of the Partnership,  its right as general partner
to approve certain Partnership  actions, its ownership of all of the outstanding
Subordinated  Units and its right to vote the  Subordinated  Units as a separate
class on certain  matters,  the  General  Partner  and its  affiliates  have the
ability  to  exercise   significant   influence  regarding   management  of  the
Partnership.

DISTRIBUTION SUPPORT AGREEMENT

     The Partnership and the General Partner have entered into the  Distribution
Support Agreement which is intended to enhance the Partnership's ability to make
the Minimum Quarterly  Distribution on the Common Units during the Subordination
Period. Pursuant to the Distribution Support Agreement,  the General Partner has
agreed to  contribute  cash, in exchange for APUs to enable the  Partnership  to
distribute the Minimum  Quarterly  Distribution up to a maximum of approximately
$44.3 million.  Through  December 3, 1998, the General Partner has contributed a
total  of  $22.0  million  to the  Partnership  and  received  220,000  APUs  in
consideration  thereof.  Millennium (the "APU Guarantor") has agreed pursuant to
the  Distribution  Support  Agreement to  guarantee  the General  Partner's  APU
contribution obligation.  The Unitholders have no independent right separate and
apart  from  the  Partnership  to  enforce  the  General  Partner's  or the  APU
Guarantor's   obligations  under  the  Distribution   Support   Agreement.   The
Distribution  Support  Agreement  will be terminated  upon  consummation  of the
proposed  Recapitalization  and will be replaced with a $21.6 million  liquidity
arrangement  established  by the  Partnership  consisting of either a deposit in
certain highly liquid  securities or a letter of credit with a reputable bank or
a combination of both. See "Proposed Recapitalization in Item 1 of this Report".


<PAGE>


                                     PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K
- ------------------------------------------------------------------------

   
(a) The following documents are filed as part of this Report:

    1.  (i) Financial Statements

        See "Index to Financial Statements" set forth on page F-1.

        (ii)  Supplemental Financial Information

        Consolidated  Balance  Sheet  of Millennium America Inc. as guarantor of
        Suburban Propane GP, Inc.'s  obligations  under the Distribution Support
        Agreement.

        See  "Index  to  Supplemental  Financial Information" set  forth on page
        F-22.

    2.  Financial Statement Schedule.

        See "Index to Financial  Statement Schedule" set forth on page S-1.

    3.  Exhibits

        See "Index to Exhibits" set forth on page E-1.

        Management Contracts and Compensatory Plans and Arrangements

      - Employment  Agreement  dated as of March 5, 1996  between the  Operating
        Partnership   and   Mr.   Alexander   (filed  as  Exhibit  10.6  to  the
        Partnership's Current Report on Form 8-K filed on April 29, 1996).

      - First  Amendment  to  Employment  Agreement  dated as of  March 5,  1996
        between the Operating  Partnership  and Mr. Alexander entered into as of
        October  23, 1997  (filed as  Exhibit 10.7 to  the  Partnership's Annual
        Report  on  Form  10-K  for  the  fiscal year ended September 27, 1997).

      - The  Partnership's  1996  Restricted Unit Plan (filed as Exhibit 10.8 to
        the  Partnership's Current Report on Form 8-K filed on April 29, 1996).

      - Form  of  Unit  Grant  Agreement  pursuant  to  the  Partnership's  1996
        Restricted Unit Plan (filed as Exhibit 10.9 to the Partnership's Current
        Report on Form 8-K filed on April 29, 1996).

      - The  Partnership's  Supplemental  Executive  Retirement  Plan (filed  as
        Exhibit 10.11 to the  Partnership's  Annual  Report on Form 10-K for the
        fiscal year ended September 28, 1996).

      - The Partnership's Severance Protection  Plan dated September 1996 (filed
        as Exhibit 10.12 to the Partnership's Annual Report on Form 10-K for the
        fiscal year ended September 28, 1996).

(b)     Reports on Form 8-K

        Report on Form 8-K dated  December 3, 1998 announcing the  Partnership's
        Recapitalization Plan.
    

<PAGE>




                                   SIGNATURES
                                   ----------

Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the  Registrant  has duly  caused  this report to be signed on its
behalf by the undersigned, thereunto duly authorized.

                                     Suburban Propane Partners, L.P.

                                     By: /S/ MARK A. ALEXANDER                 
                                     -------------------------                 
                                         Mark A. Alexander
                                         President, Chief Executive Officer and
                                         Management Supervisor


Pursuant to the requirements of the Securities Exchange Act of 1934, this Annual
Report  has  been  signed  below  by the  following  persons  on  behalf  of the
Registrant and in the capacities and on the dates indicated:

      SIGNATURE                          TITLE                      DATE
      ---------                          -----                      ----


   
/S/ MICHAEL J. DUNN, JR.          Management Supervisor           April 22, 1999
- ------------------------          
   (Michael J. Dunn, Jr.)

/S/ GEORGE H. HEMPSTEAD, III      Appointed Supervisor            April 22, 1999
- ----------------------------
   (George H. Hempstead, III)

/S/ JOHN E. LUSHEFSKI             Appointed Supervisor            April 22, 1999
- ---------------------
   (John E. Lushefski)

/S/ JOHN HOYT STOOKEY             Elected Supervisor              April 22, 1999
- ---------------------
   (John Hoyt Stookey)

/S/ HAROLD R. LOGAN, JR.          Elected Supervisor              April 22, 1999
- ------------------------
   (Harold R. Logan, Jr.)

/S/ DUDLEY C. MECUM               Elected Supervisor              April 22, 1999
- -------------------
   (Dudley C. Mecum)

/S/ ANTHONY M.  SIMONOWICZ        Vice President and Chief        April 22, 1999
- --------------------------        Financial Officer of Suburban
   (Anthony M. Simonowicz)        Propane Partners, L.P.

/S/ EDWARD J. GRABOWIECKI         Controller and Chief Accounting April 22, 1999
- -------------------------         Officer of Suburban Propane
   (Edward J. Grabowiecki)        Partners, L.P.
    

<PAGE>


                                INDEX TO EXHIBITS

The  exhibits  listed  on  this  Exhibit Index are filed as part of this report.
Exhibits required to be filed by Item 601 of Regulation S-K which are not listed
are not applicable.

    Exhibit
    Number     Description
    ------     -----------

****   2.1     Recapitalization  Agreement dated  as of November 27, 1998 by and
               among  the  Partnership,  the  Operating Partnership, the General
               Partner, Millennium and Suburban Energy Services Group LLC.

*      3.1     Amended  and  Restated  Agreement  of  Limited Partnership of the
               Partnership dated as of March 4, 1996. 

*      3.2     Amended  and  Restated  Agreement  of  Limited Partnership of the
               Operating Partnership dated as of March 4, 1996.

***   10.1     Amended  and  Restated Credit Agreement dated as of September 30,
               1997 among the Operating Partnership,  First Union National Bank,
               as administrative agent, and certain banks.

*     10.2     Note  Agreement  dated  as  of  February 28,  1996  among certain
               investors and the Operating Partnership relating to  $425 million
               aggregate  principal  amount of  7.54% Senior  Notes due June 30,
               2011.

*     10.3     Contribution,  Conveyance  and  Assumption  Agreement dated as of
               March 4, 1996 among the Partnership,  the Operating  Partnership,
               Quantum, the General Partner and the Service Company.

*     10.4     Computer  Services  Agreement  dated as of  March 5, 1996 between
               Quantum and the Operating Partnership.

*     10.5     Distribution  Support  Agreement  dated as of March 5, 1996 among
               the Partnership, the General Partner and Millennium.

*     10.6     Employment Agreement dated as of March 5, 1996 between the
               Operating Partnership and Mr. Alexander.

***   10.7     First Amendment to Employment Agreement dated as of March 5, 1996
               between the Operating Partnership and  Mr. Alexander entered into
               as of October 23, 1997.

*     10.8     The Partnership's 1996 Restricted Unit Plan.

*     10.9     Form  of  Unit Grant Agreement pursuant to the Partnership's 1996
               Restricted Unit Plan.

<PAGE>

                                       E-1
    Exhibit
    Number     Description
    ------     -----------
   
**    10.11    The Partnership Supplemental Executive Retirement Plan (effective
               as of March 5, 1996).

**    10.12    The Partnership's Severance Protection Plan dated September 1996.

***** 10.13    Suburban Propane L.P. Long-Term Incentive Program.

**    21.1     Listing of Subsidiaries of the Partnership.

******23.1     Consent of Independent Accountants.

******23.2     Consent of Independent Accountants.

***** 27.1     Financial Data Schedule.

- --------------------------------------------------------------------------------

 *    Incorporated   by   reference   to   the  same  numbered  Exhibit  to  the
      Partnership's Current Report Form 8-K filed April 29, 1996.

**    Incorporated   by   reference   to   the  same  numbered  Exhibit  to  the
      Partnership's  Annual  Report  on  Form  10-K  for  the  fiscal year ended
      September 28, 1996.

***   Incorporated   by   reference   to   the  same  numbered  Exhibit  to  the
      Partnership's  Annual  Report  on  Form  10-K  for  the  fiscal year ended
      September 27, 1997.

****  Incorporated  by  reference to Exhibit 2.1 to the  Partnership's  Form 8-K
      filed December 3, 1998.

***** Incorporated   by   reference   to   the   same  numbered  Exhibit  to the
      Partnership's  Annual  Report  on  Form  10-K  for  the  fiscal year ended
      September 28, 1998.

******Filed herewith.
    
















                                       E-2

<PAGE>




                          INDEX TO FINANCIAL STATEMENTS

                SUBURBAN PROPANE PARTNERS, L.P. AND SUBSIDIARIES





                                                                            PAGE
                                                                            ----

   
Reports of Independent Accountants......................................    F-2
Consolidated Balance Sheets-September 26, 1998 and September 27, 1997...    F-4
Consolidated Statements of Operations -
  Years Ended September 26, 1998, September 27, 1997
  and September 28, 1996 (Combined).....................................    F-5
  March 5, 1996 through September 28, 1996
  October 1, 1995 through March 4, 1996 (Predecessor)
Consolidated Statements of Cash Flows -
  Years Ended September 26, 1998, September 27, 1997
  and September 28, 1996 (Combined) ....................................    F-6
  March 5, 1996 through September 28, 1996 and
  October 1, 1995 through March 4, 1996 (Predecessor)
 Consolidated Statements of Partners' Capital -
  Years Ended  September  26, 1998 and  September 27, 1997 
  March 5, 1996 through September 28, 1996..............................    F-7
Notes to Consolidated Financial Statements..............................    F-8
    


























                                       F-1
<PAGE>



                        REPORT OF INDEPENDENT ACCOUNTANTS


To the Board of Supervisors and Unitholders of
Suburban Propane Partners, L.P.

      In our  opinion,  the  consolidated  financial  statements  listed  in the
indices  referred to under Item 14(a) 1 and 2 and appearing on pages F-1 and S-1
present fairly,  in all material  respects,  the financial  position of Suburban
Propane Partners, L.P. and its subsidiaries (the "Partnership") at September 26,
1998 and  September  27, 1997,  and the results of its  operations  and its cash
flows for the years  then ended and the period  March 5, 1996 to  September  28,
1996,  in  conformity  with  generally  accepted  accounting  principles.  These
financial statements are the responsibility of the Partnership's management; our
responsibility  is to express an opinion on these financial  statements based on
our audits.  We conducted  our audits of these  statements  in  accordance  with
generally accepted auditing standards which require that we plan and perform the
audit to obtain reasonable  assurance about whether the financial statements are
free of material  misstatement.  An audit includes  examining,  on a test basis,
evidence  supporting the amounts and  disclosures  in the financial  statements,
assessing the  accounting  principles  used and  significant  estimates  made by
management,  and evaluating the overall  financial  statement  presentation.  We
believe  that our audits  provide a reasonable  basis for the opinion  expressed
above.






PricewaterhouseCoopers LLP
Florham Park, NJ
December 8, 1998

















                                       F-2

<PAGE>


                        REPORT OF INDEPENDENT ACCOUNTANTS


To the Board of Directors and Shareholders
Quantum Chemical Corporation

      In our opinion, the financial statements listed in the indices referred to
under Item 14(a) 1 and 2 and appearing on pages F-1 and S-1 present  fairly,  in
all  material  respects,  the  Suburban  Propane  division  of Quantum  Chemical
Corporation  results of operations and cash flows for the period October 1, 1995
to March 4, 1996, in conformity with generally accepted  accounting  principles.
These financial  statements are the responsibility of the Company's  management;
our responsibility is to express an opinion on these financial  statements based
on our audits.  We conducted our audits of these  statements in accordance  with
generally accepted auditing standards which require that we plan and perform the
audit to obtain reasonable  assurance about whether the financial statements are
free of material  misstatement.  An audit includes  examining,  on a test basis,
evidence  supporting the amounts and  disclosures  in the financial  statements,
assessing the  accounting  principles  used and  significant  estimates  made by
management,  and evaluating the overall  financial  statement  presentation.  We
believe  that our audits  provide a reasonable  basis for the opinion  expressed
above.






Price Waterhouse LLP
Florham Park, NJ
October 21, 1996


















                                       F-3
<PAGE>

                SUBURBAN PROPANE PARTNERS, L.P. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                                 (in thousands)


                                                     September 26, September 27,
                                                         1998          1997
                                                     ------------- -------------
ASSETS
Current assets:
     Cash and cash equivalents ......................   $  59,819    $  19,336
     Accounts receivable, less allowance for doubtful
         accounts of $2,382 and  $2,682, respectively      39,134       45,927
     Inventories ....................................      29,962       31,915
     Prepaid expenses and other current assets ......       3,866        7,183
                                                        ---------    ---------
          Total current assets ......................     132,781      104,361
Property, plant and equipment, net ..................     343,828      364,347
Net prepaid pension cost ............................      34,556       48,598
Goodwill and other intangible assets, net ...........     214,782      219,017
Other assets ........................................       3,618        9,311
                                                        ---------    ---------
          Total assets ..............................   $ 729,565    $ 745,634
                                                        =========    =========

LIABILITIES AND PARTNERS' CAPITAL
Current liabilities:
     Accounts payable ...............................   $  31,315    $  37,785
     Accrued employment and benefit costs ...........      20,926       19,957
     Accrued insurance ..............................       4,830        5,280
     Customer deposits and advances .................      16,241       12,795
     Accrued interest ...............................       8,198        8,306
     Other current liabilities ......................      10,040       12,578
                                                        ---------    ---------
          Total current liabilities .................      91,550       96,701
Long-term debt ......................................     427,897      427,970
Postretirement benefits obligation ..................      35,980       51,123
Accrued insurance ...................................      16,574       18,468
Other liabilities ...................................       9,764       10,133
                                                        ---------    ---------
          Total liabilities .........................     581,765      604,395
                                                        ---------    ---------


Partners' capital:
     Common Unitholders .............................      84,847      100,476
     Subordinated Unitholder ........................      49,147       39,835
     General Partner ................................      24,488       12,830
     Unearned compensation ..........................     (10,682)     (11,902)
                                                        ---------    ---------

          Total partners' capital ...................     147,800      141,239
                                                        ---------    ---------
          Total liabilities and partners' capital ...   $ 729,565    $ 745,634
                                                        =========    =========



The  accompanying  notes are an integral  part of these  consolidated  financial
statements.


                                       F-4
<PAGE>
<TABLE>


                SUBURBAN PROPANE PARTNERS, L.P. AND SUBSIDIARIES
<CAPTION>

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                     (in thousands, except per Unit amounts)




                                                                            MARCH 5, 1996  OCTOBER 1, 1995
                                                                               THROUGH         THROUGH
                                             SEPTEMBER 26,  SEPTEMBER 27,   SEPTEMBER 28,   MARCH 4, 1996
                                                1998             1997           1996        (PREDECESSOR)
                                             ------------   -------------   -------------   -------------

<S>                                            <C>             <C>             <C>             <C>     
Revenues   
     Propane ...............................   $598,599        $700,767        $289,058        $352,621 
     Other .................................     68,688          70,364          34,889          31,378 
                                               --------        --------        --------        -------- 
                                                667,287         771,131         323,947         383,999 
                                               --------        --------        --------        -------- 
                                               

Costs and expenses    
     Cost of sales .........................    326,440         436,795         173,201         204,491 
     Operating .............................    202,946         209,799         114,436          88,990 
     Depreciation and amortization..........     36,531          37,307          21,046          14,816 
     Selling, general and administrative                                                                
      expenses .............................     37,646          32,556          16,388          12,616
     Management fee ........................       --              --              --             1,290  
     Restructuring charge ..................       --             6,911           2,340            --    
                                               --------        --------        --------        --------  
                                                603,563         723,368         327,411         322,203  
                                               --------        --------        --------        --------  
                                                
Income (loss) before interest expense          
  and income taxes .........................     63,724          47,763          (3,464)         61,796
Interest expense, net ......................     30,614          33,979          17,171            --
                                               --------        --------        --------        --------
Income (loss) before provision 
  for income taxes .........................     33,110          13,784         (20,635)         61,796
Provision for income taxes .................         35             190             147          28,147
                                               --------        --------        --------        --------
  Net income (loss)                            $ 33,075        $ 13,594        $(20,782)       $ 33,649
                                               ========        ========        ========        ========


General Partner's interest in net loss .....   $    763        $    272        $   (416)
                                               --------        --------        --------
Limited Partners' interest in net loss .....   $ 37,402        $ 13,322        $(20,366)
                                               ========        ========        ========
Basic and diluted net loss per Unit ........   $   1.30        $   0.46        $  (0.71)
                                               ========        ========        ========
Weighted average number of Units outstanding     28,726          28,726          28,726
                                               --------        --------        --------



</TABLE>





The  accompanying  notes are an integral  part of these  consolidated  financial
statements.


                                       F-5

<PAGE>
<TABLE>

                SUBURBAN PROPANE PARTNERS, L.P. AND SUBSIDIARIES
<CAPTION>
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (in thousands)

                                                                                                                  OCTOBER 1, 1995
                                                                                              MARCH 5, 1996            THROUGH
                                                          SEPTEMBER 26,   SEPTEMBER 27,         THROUGH            MARCH 4, 1996
                                                              1998            1997         SEPTEMBER 28, 1996      (PREDECESSOR)
                                                          -------------   -------------    ------------------     ---------------

Cash flows from operating activities:
<S>                                                         <C>             <C>                  <C>                  <C>      
 Net income (loss) ......................................   $  38,165       $  13,594            $ (20,782)           $  33,649
 Adjustments to reconcile net income (loss) to
  net cash provided by (used in) operations:
      Depreciation ......................................      29,166          29,718               16,887               12,033
      Amortization ......................................       7,365           7,589                4,159                2,783
      Restructuring charge ..............................        --             6,911                2,340                 --
      (Gain) on disposal of equipment ...................      (5,090)           --                   --                   --    
      (Gain) on disposal of property, plant
         and equipment ..................................      (1,391)           (774)                (156)                 (85)
 Changes in operating assets and liabilities,
  net of acquisitions and dispositions:
      Decrease/(increase) in accounts receivable ........       6,793           9,094               42,667              (56,643)
      Decrease/(increase) in inventories ................       1,953           8,258               (6,339)               2,829
      Decrease/(increase) in prepaid expenses
         and other current assets .......................       3,317            (616)              (3,691)              (1,874)
      (Decrease)/increase in accounts payable ...........      (6,470)         (2,945)               9,097                9,335
      Increase/(decrease) in accrued employment
         and benefit costs ..............................       1,595          (5,031)               1,111                2,303
      (Decrease)/increase in accrued interest ...........        (108)             84                8,222                 --
      Increase/(decrease) in other accrued liabilities ..         458            (112)               8,947               (3,530)
 Other noncurrent assets ................................      (2,853)         (1,138)              (1,669)              (1,203)
 Deferred credits and other noncurrent liabilities ......      (2,827)         (5,784)               2,168               (3,362)
                                                          -------------   -------------    ------------------     ---------------
    Net cash provided by (used in) operating activities..      70,073          58,848               62,961               (3,765)
                                                          -------------   -------------    ------------------     ---------------
Cash flows from investing activities:
 Capital expenditures ...................................     (12,617)        (24,888)             (16,089)              (9,796)
 Acquisitions ...........................................      (4,041)         (1,880)             (15,357)             (13,172)
 Proceeds from the sale of investment ...................      13,090            --                   --                   --
 Proceeds from the sale of property, plant
   and equipment ........................................       6,468           6,059                  997                1,003
                                                          -------------   -------------    ------------------     ---------------
    Net cash provided by (used in) investing activities..       2,900         (20,709)             (30,449)             (21,965)
                                                          -------------   -------------    ------------------     ---------------
Cash flows from financing activities:
 Cash activity with parent, net .........................        --              --                   --                 25,799
 Proceeds from settlement with former parent ............        --              --                  5,560                 --
 Proceeds from debt placement ...........................        --              --                425,000                 --
 Proceeds from Common Unit offering .....................        --              --                413,569                 --
 Debt placement and credit agreement expenses ...........        --              --                 (6,224)                --
 Proceeds from General Partner APU contribution .........      12,000          10,000                 --                   --
 Cash distribution to General Partner ...................        --              --               (832,345)                --
 Debt repayment .........................................        (260)           (299)                --                   --
 Partnership distribution ...............................     (44,230)        (47,435)             (19,346)                --
                                                          -------------   -------------    ------------------     ---------------
   Net cash (used in) provided by financing activities...     (32,490)        (37,734)             (13,786)              25,799
                                                          -------------   -------------    ------------------     ---------------
Net increase in cash and cash equivalents ...............      40,483             405               18,726                   69
Cash and cash equivalents at beginning of period ........      19,336          18,931                  205                  136
                                                          -------------   -------------    ------------------     ---------------
Cash and cash equivalents at end of period ..............   $  59,819       $  19,336            $  18,931            $     205
                                                          =============   =============    ==================     ===============

Supplemental disclosure of cash flow information:
 Cash paid for interest .................................   $  32,659       $  32,836            $  10,550            $    --
                                                          =============   =============    ==================     ===============

Non-cash investing and financing activities
 Assets acquired by incurring note payable ..............   $     250       $    --              $   3,528            $    --
                                                          =============   =============    ==================     ===============


</TABLE>


The  accompanying  notes are an integral  part of these  consolidated  financial
statements.


                                       F-6

<PAGE>
<TABLE>

                SUBURBAN PROPANE PARTNERS, L.P. AND SUBSIDIARIES
<CAPTION>
                  CONSOLIDATED STATEMENTS OF PARTNERS' CAPITAL
                                 (IN THOUSANDS)

                                                                                                   Unearned         Total
                                      Number of Units                                General     Compensation     Partners'
                                     Common  Subordinated   Common   Subordinated    Partner   Restricted Units    Capital
                                     ------  ------------   ------   ------------    -------   ----------------   ---------

<S>                                  <C>         <C>       <C>          <C>         <C>           <C>            <C>
Balance at March 5, 1996 ........      --          --           --          --          --           --               --

Contribution in connection with
formation of the Partnership and
issuance of Common Units ........    21,562       7,164    $ 150,488    $ 49,890    $  4,089                     $ 204,467

Partnership distribution ........                            (14,239)     (4,720)       (387)                      (19,346)

Grants under Restricted Unit Plan                              8,330                              $ (8,330)           --

Amortization of  Restricted
Unit compensation ...............                                                                      340             340

Net Loss ........................      --          --        (15,296)     (5,070)       (416)        --            (20,782)
                                    -------    --------    ---------    --------    --------     ---------       ---------

Balance at September 28, 1996 ...    21,562       7,164      129,283      40,100       3,286        (7,990)        164,679

Grants under Restricted Unit Plan                              4,313                                (4,313)           --

Partnership distribution ........                            (43,125)     (3,582)       (728)                      (47,435)

Amortization of Restricted
Unit compensation ...............                                                                      401             401

APU contribution (100 Units) ....                                                     10,000                        10,000

Net Income ......................      --          --         10,005       3,317         272         --             13,594
                                    -------    --------    ---------    --------    --------    ---------        ---------

Balance at September 27, 1997 ...    21,562       7,164      100,476      39,835      12,830      (11,902)         141,239

Net grants forfeited under
Restricted Unit Plan ............                               (594)                                 594             --

Partnership distribution ........                            (43,125)                 (1,105)                      (44,230)

Amortization of Restricted
Unit compensation ...............                                                                     626              626

APU contribution (120 Units) ....                                                     12,000                        12,000

Net Income ......................      --          --         28,090       9,312         763         --             38,165
                                    -------    --------    ---------    --------    --------    ---------        ---------

Balance at September 26, 1998 ...    21,562       7,164    $  84,847    $ 49,147    $ 24,488    $ (10,682)       $ 147,800
                                    =======    ========    =========    ========    ========    =========        =========

</TABLE>

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

                                       F-7

<PAGE>

                SUBURBAN PROPANE PARTNERS, L.P. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                               SEPTEMBER 26, 1998
                             (Dollars in thousands)

1.  PARTNERSHIP ORGANIZATION AND FORMATION

Suburban Propane Partners,  L.P. (the  "Partnership") was formed on December 19,
1995 as a Delaware  limited  partnership.  The  Partnership  and its subsidiary,
Suburban Propane, L.P. (the "Operating Partnership"), were formed to acquire and
operate  the propane  business  and assets of  Suburban  Propane,  a division of
Quantum Chemical Corporation (the "Predecessor Company"). In addition,  Suburban
Sales & Service,  Inc.  (the "Service  Company"),  a subsidiary of the Operating
Partnership,  was formed to acquire and operate the service  work and  appliance
and parts businesses of the Predecessor Company. The Partnership,  the Operating
Partnership and the Service Company are collectively  referred to hereinafter as
the "Partnership  Entities".  The Partnership  Entities commenced  operations on
March 5, 1996 (the  "Closing  Date")  upon  consummation  of an  initial  public
offering of 18,750,000  Common Units  representing  limited partner interests in
the  Partnership  (the  "Common  Units"),  the  private  placement  of  $425,000
aggregate  principal  amount of Senior  Notes due 2011  issued by the  Operating
Partnership  (the  "Senior  Notes") and the  transfer of all the propane  assets
(excluding the net accounts  receivable  balance) of the Predecessor  Company to
the  Operating  Partnership  and the Service  Company.  On March 25,  1996,  the
underwriters  of  the  Partnership's   initial  public  offering   exercised  an
over-allotment option to purchase an additional 2,812,500 Common Units.

Suburban Propane GP, Inc. (the "General  Partner") is a wholly-owned  subsidiary
of  Millennium  Petrochemicals  Inc.,  ("Millennium  Petrochemicals"),  formerly
Quantum  Chemical  Corporation  ("Quantum") and serves as the general partner of
the  Partnership  and the Operating  Partnership.  Both the General  Partner and
Millennium  Petrochemicals are indirect wholly-owned  subsidiaries of Millennium
Chemicals Inc.  ("Millennium") which was formed as a result of Hanson PLC's (the
"Parent  Company")  demerger in October  1996.  The General  Partner  holds a 1%
general  partner  interest  in the  Partnership  and a 1.0101%  general  partner
interest in the Operating  Partnership.  In addition, the General Partner owns a
24.4% limited partner  interest and a special  limited  partner  interest in the
Partnership. The limited partner interest is evidenced by 7,163,750 Subordinated
Units and the special  limited  partner  interest  is  evidenced  by  Additional
Partnership  Units ("APUs") (See Note 4 Distributions  of Available  Cash).  The
General  Partner has delegated to the  Partnership's  Board of  Supervisors  all
management powers over the business and affairs of the Partnership Entities that
the General  Partner  possesses  under  applicable  law (See Note 14  Subsequent
Event).

The Partnership  Entities are, and the Predecessor  Company was,  engaged in the
retail and wholesale  marketing of propane and related  appliances and services.
The  Partnership  believes it is the third largest retail marketer of propane in
the United  States,  serving more than 700,000 active  residential,  commercial,
industrial  and  agricultural  customers  from  more than 340  customer  service
centers in over 40 states. The Partnership's  operations are concentrated in the
east and west coast  regions  of the United  States.  The retail  propane  sales
volume of the  Partnership  was  approximately  530 million  gallons  during the
fiscal  year  ended  September  26,  1998.  Based on  industry  statistics,  the
Partnership   believes  that  its  retail   propane  sales  volume   constitutes
approximately 6% of the domestic retail market for propane.

     2. BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BASIS  OF  PRESENTATION.  The  consolidated  financial  statements  present  the
consolidated  financial  position,  results of operations  and cash flows of the
Partnership Entities and the Predecessor  Company. All significant  intercompany
transactions and accounts have been eliminated.

FISCAL PERIOD. The Partnership and the Predecessor Company's fiscal year ends on
the last Saturday  nearest to September 30.  Because the  Partnership  commenced
operations on the Closing Date,  the  accompanying  statements of operations and
cash flows present the consolidated  results of operations and cash flows of the
Partnership for the fiscal years ended

                                      F-8
<PAGE>

September  26,  1998 and  September  27,  1997 and the  period  March 5, 1996 to
September  28,  1996,  and the  results  of  operations  and  cash  flows of the
Predecessor  Company for the period October 1, 1995 to March 4, 1996. Solely for
purposes of  comparing  the results of  operations  of the  Partnership  and the
Predecessor  Company for the years ended September 26, 1998,  September 27, 1997
and September 28, 1996, the statement of operations for the year ended September
28,  1996  is  comprised  of  the  combined  statements  of  operations  of  the
Predecessor  Company  for the  period  October  1, 1995 to March 4, 1996 and the
Partnership for the period March 5, 1996 to September 28, 1996.

USE OF ESTIMATES.  The  preparation of financial  statements in conformity  with
generally accepted  accounting  principles requires management to make estimates
and assumptions  that affect the reported  amounts of assets and liabilities and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting period. Actual results could differ from those estimates.

CASH EQUIVALENTS.  The Partnership  considers all highly liquid debt instruments
purchased  with  an  original  maturity  of  three  months  or  less  to be cash
equivalents.  The carrying amount  approximates  fair value because of the short
maturity of these instruments.

   
FINANCIAL  INSTRUMENTS.  The  Partnership  routinely  uses  propane  futures and
forward  contracts to reduce the risk of future price  fluctuations  and to help
ensure  supply  during  periods of high demand.  Gains and losses on futures and
forward  contracts  designated as hedges are deferred and  recognized in cost of
sales as a component of the product cost for the related hedged transaction.  In
order for a future or forward  contract to be accounted for as a hedge, the item
to be hedged must expose the Partnership to price risk and the future or forward
must reduce such price risk.  As the  Partnership  is subject to propane  market
pricing and the propane  forwards and futures  highly  correlate with changes in
the market price of propane, hedge accounting is often utilized. The Partnership
accounts for financial  instruments  which do not meet the hedge criteria or for
hedging transactions which are terminated,  under the mark or market rules which
require  gains or  losses  to be  immediately  recognized  in  earnings.  In the
Consolidated  Statement  of Cash Flows,  cash flows from  qualifying  hedges are
classified  in the same  category as the cash flows from the items being hedged.
Net  realized  gains and losses for  fiscal  years 1998 and 1997 and  unrealized
gains and losses on open  positions as of September  26, 1998 and  September 27,
1997, respectively, were not material.
    

REVENUE RECOGNITION.  Sales  of  propane  are  recognized at the time product is
shipped  or  delivered  to  the  customer.  Revenue  from  the  sale of propane,
appliances  and  equipment  is  recognized  at the time of sale or installation.
Revenue  from  repairs  and  maintenance  is  recognized  upon completion of the
service.

INVENTORIES.  Inventories  are  stated at the  lower of cost or market.  Cost is
determined  using  a  weighted  average  method  for  propane   and  a  specific
identification basis for appliances.

PROPERTY, PLANT AND EQUIPMENT. Property, plant and equipment are stated at cost.
Depreciation is determined for related groups of assets under the  straight-line
method based upon their estimated useful lives as follows:

  Buildings                                           40 Years
  Building and land improvements                   10-20 Years
  Transportation equipment                          5-30 Years
  Storage facilities                                  30 Years
  Equipment, primarily tanks and cylinders          3-40 Years

Expenditures for maintenance and routine repairs are expensed as incurred.


                                       F-9

<PAGE>

GOODWILL AND OTHER INTANGIBLE ASSETS.  Goodwill and other  intangible assets are
comprised of the following:

                                             SEPTEMBER 26,        SEPTEMBER 27,
                                                 1998                 1997     
                                             -------------        -------------

  Goodwill                                       $237,812             $235,439
  Debt origination costs                            6,224                6,224
  Other, principally noncompete agreements          5,076                4,514
                                             -------------        -------------
                                                  249,112              246,177
  Less: accumulated amortization                   34,330               27,160
                                             -------------        -------------
                                                 $214,782             $219,017
                                             =============        =============

Goodwill  represents the excess of the purchase price over the fair value of net
assets acquired and is being amortized on a straight-line basis over forty years
from the date of acquisition.

Debt  origination  costs  represent the costs  incurred in  connection  with the
placement  of the  $425,000  of  Senior  Notes  which  is being  amortized  on a
straight-line basis over 15 years.

The Partnership  periodically  evaluates  goodwill for impairment by calculating
the anticipated future cash flows attributable to its operations.  Such expected
cash flows, on an undiscounted basis, are compared to the carrying values of the
tangible and  intangible  assets,  and if impairment is indicated,  the carrying
value of goodwill is adjusted.  In the opinion of  management,  no impairment of
goodwill exists.

ACCRUED INSURANCE. Accrued insurance represents the estimated costs of known and
anticipated or unasserted  claims under the  Partnership's  general and product,
workers'  compensation  and automobile  insurance  policies.  Accrued  insurance
provisions for unasserted claims arising from unreported  incidents are based on
an analysis of historical claims data. For each claim, the Partnership records a
self-insurance provision up to the estimated amount of the probable claim or the
amount of the  deductible,  whichever  is lower.  Claims are  generally  settled
within 5 years of origination.

INCOME TAXES.  As discussed in Note 1, the Partnership  Entities  consist of two
limited  partnerships,  the Partnership and the Operating  Partnership,  and one
corporate  entity,  the  Service  Company.  For  federal  and state  income  tax
purposes, the earnings attributable to the Partnership and Operating Partnership
are  included in the tax returns of the  individual  partners.  As a result,  no
recognition  of income  tax  expense  has been  reflected  in the  Partnership's
consolidated  financial  statements  relating to the earnings of the Partnership
and Operating Partnership.  The earnings attributable to the Service Company are
subject  to federal  and state  income  taxes.  Accordingly,  the  Partnership's
consolidated  financial  statements  reflect  income tax expense  related to the
Service Company's  earnings.  Net earnings for financial  statement purposes may
differ  significantly  from taxable income reportable to Unitholders as a result
of differences between the tax basis and financial reporting basis of assets and
liabilities and the taxable income allocation requirements under the Partnership
Agreement.

For federal  income tax purposes,  the  Predecessor  Company was included in the
consolidated tax return of a United States affiliate of the Parent Company.  The
Predecessor Company's tax assets, liabilities, expenses and benefits result from
the tax effect of its  transactions  determined  as if the  Predecessor  Company
filed a separate income tax return. The Predecessor  Company's income taxes were
paid by an  affiliate  of the Parent  Company in which  income tax  expense  was
credited through an intercompany account.

Income  taxes are  provided  based on the  provisions  of  Financial  Accounting
Standards Board ("FASB")  Statement of Financial  Accounting  Standards ("SFAS")
No. 109,  "Accounting for Income Taxes",  which requires recognition of deferred
tax assets and liabilities  for the expected  future tax  consequences of events
that have been included in the financial statements and tax returns in different
years.  Under this  method,  deferred  income tax  assets  and  liabilities  are
determined based on the difference between the financial statement and tax bases
of assets  and  liabilities  using  enacted  tax rates in effect for the year in
which the differences are expected to reverse.

                                      F-10
<PAGE>

UNIT-BASED COMPENSATION. The Partnership accounts for Unit-based compensation in
accordance  with  Accounting  Principles  Board Opinion No. 25,  "Accounting for
Stock Issued to Employees", and related interpretations, and makes the pro forma
information   disclosures  required  under  the  provisions  of  SFAS  No.  123,
"Accounting  for  Stock-Based  Compensation".  Upon  issuance of Units under the
plan,  unearned  compensation  equivalent to the market value of the  restricted
Units is charged at the date of grant.  The unearned  compensation  is amortized
ratably over the restricted periods. The unamortized unearned compensation value
is shown as a reduction of partners'  capital in the  accompanying  consolidated
balance sheet.

NET INCOME (LOSS) PER UNIT. SFAS No. 128,  "Earnings per Share"  ("Statement No.
128"),  issued in February  1997 and  effective  for  financial  statements  for
periods ending after December 15, 1997, establishes and simplifies standards for
computing  and  presenting  earnings  per  share.  Statement  No.  128  requires
restatement of all  prior-period  earnings per share data  presented.  Basic net
income  (loss) per limited  partner  Unit is  computed  by  dividing  net income
(loss),  after  deducting  the General  Partner's 2%  interest,  by the weighted
average number of outstanding Common Units and Subordinated  Units.  Diluted net
income  (loss) per limited  partner  Unit is  computed  by  dividing  net income
(loss),  after  deducting  the General  Partner's 2%  interest,  by the weighted
average  number  of  outstanding  Common  Units and  Subordinated  Units and the
weighted  average number of Restricted  Units granted under the Restricted  Unit
Award Plan which vest over time (See Note 8 Restricted Unit Plan).

NEW ACCOUNTING STANDARDS.  In June 1997,  FASB  issued  SFAS No. 130, "Reporting
Comprehensive Income" ("Statement No. 130"). Statement No. 130 requires entities
to report  comprehensive income (the total of net income and all other non-owner
changes  in  partners'  capital)  either  below  net  income in the statement of
operations,  in  a  separate  statement  of  comprehensive  income or within the
statement of partners' capital. This standard is effective for the Partnership's
1999 fiscal  year.  Adoption of Statement No. 130 will not have an impact on the
financial statements.

In January  1998,  FASB  issued  SFAS No.  132,  "Employers'  Disclosures  about
Pensions and Other Postretirement Benefits" ("Statement No. 132"). Statement No.
132   standardizes   the   disclosure   requirements   for  pensions  and  other
postretirement  benefits,  and  requires  additional  information  on changes in
benefit  obligations  and fair  values of plan  assets.  It does not  change the
measurement or recognition of pensions or other  postretirement  benefits.  This
standard is effective  for the  Partnership's  1999 fiscal year.  Management  is
currently evaluating its impact on the Partnership's financial statements.

In June 1998,  FASB issued SFAS No. 133,  "Accounting for Derivative Instruments
and Hedging  Activities" ("Statement  No.  133").  Statement  No.  133  requires
entities to record derivatives as assets or liabilities on the balance sheet and
to measure them at fair value.  This standard is effective for the Partnership's
2000 fiscal year.  Management is currently  evaluating the impact this statement
may have on the Partnership's financial statements.

RECLASSIFICATIONS.  Certain  prior  period  balances  have been  reclassified to
conform with the current period presentation.

3. SUPPLEMENTAL UNAUDITED PRO FORMA FINANCIAL INFORMATION

   
The following  unaudited pro forma  supplemental  financial  information for the
year ended  September  28, 1996 was derived  from the  historical  statement  of
operations  of the  Predecessor  Company for the period  October 1, 1995 through
March 4, 1996 and the  consolidated  statement of operations of the  Partnership
from  March 5,  1996  through  September  28,  1996.  The  unaudited  pro  forma
supplemental  financial  information  was prepared to reflect the effects of the
Partnership  formation as if it had been completed in its entirety as of October
1, 1995.  However,  the  financial  information  does not purport to present the
results of operations of the Partnership had the Partnership  formation actually
been  completed as of the beginning of the period  presented.  In addition,  the
unaudited pro forma financial  information is not necessarily  indicative of the
results of future operations of the Partnership.
    


                                      F-11
<PAGE>


   
                                               PRO FORMA
                                          SEPTEMBER 28, 1996
                                          ------------------
Revenues
     Propane                                    $641,679
     Other                                        66,267
                                                --------
                                                 707,946
                                                --------

Net income                                      $ 26,885
                                                ========

Net income per Unit                             $   0.92
                                                ========
    


Significant  pro forma  adjustments  reflected  in the above  data  include  the
following:

   a. An  adjustment  to  interest  expense  to  reflect  the  interest  expense
associated with the Senior Notes and Bank Credit Facilities.

   b. The elimination of the provision for income taxes, as income taxes will be
borne by the partners and not the Partnership, except for corporate income taxes
related to the Service Company.

   c. The  Partnership's  management  estimates  that the  incremental  costs of
operating as a stand-alone  entity would have  approximated  the  management fee
paid to an affiliate of Hanson PLC. These  incremental costs are estimated to be
$1,290 for the year ended September 28, 1996.

4. DISTRIBUTIONS OF AVAILABLE CASH

The Partnership makes  distributions to its partners with respect to each fiscal
quarter of the  Partnership  in an aggregate  amount equal to its Available Cash
for such quarter.  Available  Cash generally  means,  with respect to any fiscal
quarter of the Partnership, all cash on hand at the end of such quarter less the
amount  of  cash  reserves  established  by  the  Board  of  Supervisors  in its
reasonable discretion for future cash requirements.  These reserves are retained
for the  proper  conduct  of the  Partnership's  business,  the  payment of debt
principal  and interest  and for  distributions  during the next four  quarters.
Distributions  by the  Partnership  in an amount equal to 100% of its  Available
Cash will generally be made 98% to the Common and  Subordinated  Unitholders and
2% to the General Partner,  subject to the payment of incentive distributions in
the event Available Cash exceeds the Minimum  Quarterly  Distribution  ($.50) on
all Units.  To the extent there is  sufficient  Available  Cash,  the holders of
Common Units have the right to receive the Minimum Quarterly Distribution,  plus
any  arrearages,  prior to the  distribution  of  Available  Cash to  holders of
Subordinated Units.  Common  Units will not  accrue  arrearages for any  quarter
after  the Subordination Period  (as defined below) and Subordinated  Units will
not accrue any arrearages with respect to distributions for any quarter.

The  Subordination  Period  will  generally  extend  until  the first day of any
quarter  beginning after March 31, 2001 in respect of which (a) distributions of
Available Cash from Operating  Surplus on the Common Units and the  Subordinated
Units  with  respect  to  each of the  three  consecutive  four-quarter  periods
immediately  preceding  such date  equaled or  exceeded  the sum of the  Minimum
Quarterly  Distribution on all of the outstanding  Common Units and Subordinated
Units during such periods,  (b) the Adjusted  Operating Surplus generated during
each of the three consecutive  four-quarter  periods immediately  preceding such
date equaled or exceeded the sum of the Minimum Quarterly Distribution on all of
the outstanding Common Units and Subordinated Units and related  distribution on
the General  Partner  interest in the Partnership  during such periods,  and (c)
there  are  no  outstanding  Common  Unit  Arrearages.  Upon  expiration of  the
Subordination Period, all remaining Subordinated Units will convert into  Common
Units on a one-for-one  basis and will thereafter  participate pro rata with the
other Common Units in distributions of Available Cash.



                                      F-12
<PAGE>

In accordance with the Distribution Support Agreement among the Partnership, the
General  Partner  and  Millennium,  to  enhance  the  Partnership's  ability  to
distribute the Minimum  Quarterly  Distribution on the Common Units, the General
Partner has agreed to contribute to the  Partnership  cash in exchange for APUs.
This  obligation to purchase APUs remains in effect  through March 31, 2001. The
General  Partner's maximum  contribution  obligation is $43,600 or 436,000 APUs,
and is  limited  to the  number of Common  Units  issued on the  initial  public
offering  date  plus  Common  Units  issued  in  connection   with  the  related
underwriters  over-allotment  option exercised in full (i.e.,  21,562,500 Common
Units).  Issuance of  additional  Common Units will not cause an increase in the
General Partner's maximum contribution  obligation. A wholly-owned subsidiary of
Millennium has unconditionally guaranteed the General Partner's APU contribution
obligation.  Millennium is a Securities and Exchange Commission registrant which
files periodic reports.  Millennium's  annual report on Form 10-K for the fiscal
year ended December 31, 1997 has been filed (Commission File Number 1-12091).

The APUs represent  non-voting,  limited  partner  Partnership  interests with a
stated value per unit of $100.  The APUs are not entitled to cash  distributions
or allocations  of any items of Partnership  income,  gain,  loss,  deduction or
credit. The APUs are subject to quarterly mandatory  redemption,  in whole or in
part,  by the  Partnership  pursuant to the order of priority for  distributions
from  Available  Cash.  During the  Subordination  Period,  the APUs may only be
redeemed  after  distributions  of Available  Cash have been made on the Minimum
Quarterly  Distribution on outstanding  Common Units (including any arrearages),
the related  distribution on the General Partner interest  (including any unpaid
amounts  of  prior  quarters),  and  the  current  quarter's  Minimum  Quarterly
Distribution on outstanding  Subordinated Units. After the Subordination Period,
the APUs may only be redeemed  after  distributions  of Available Cash have been
made on the current  quarter's  Minimum  Quarterly  Distribution  on outstanding
Common  Units and the  current  quarter's  related  distribution  on the General
Partner interest.  Upon dissolution of the Partnership,  to the extent possible,
the APUs will be redeemed only after the Common and Subordinated Unitholders and
the  General  Partner  have  received  Unrecovered  Capital,  as  defined by the
Partnership Agreement (See Note 14 Subsequent Event).

In November 1997, the General Partner  contributed $12,000 to the Partnership in
exchange for 120,000 APUs.  The proceeds were used to enhance the  Partnership's
ability to distribute the Minimum Quarterly  Distribution to Common  Unitholders
with  respect to the fourth  fiscal  quarter of 1997.  The General  Partner also
contributed $10,000 to the Partnership in exchange for 100,000 APUs for the year
ended  September  27,  1997,  which was also used to enhance  the  Partnership's
ability to distribute the Minimum Quarterly  Distribution to Common  Unitholders
with  respect to the third fiscal  quarter of 1997.  No proceeds  were  utilized
under the Distribution Support Agreement with respect to fiscal year 1998.

As of September 26, 1998,  $22,000 of cash proceeds  remain  available under the
Distribution Support Agreement.

5. RELATED PARTY TRANSACTIONS

The Predecessor Company was provided management,  treasury,  insurance, employee
benefits,  tax and  accounting  services by an  affiliate  of the former  Parent
Company.  As  consideration  for the  services  provided by the  affiliate,  the
Predecessor  Company was charged an annual  management fee based on a percentage
of  revenue.  In the  opinion  of  management,  the  management  fee  allocation
represented  a  reasonable  estimate  of the cost of  services  provided  by the
affiliate  on  behalf  of the  Predecessor  Company.  However,  the  fee was not
necessarily  indicative of the level of expenses  which might have been incurred
by the Predecessor Company operating on a stand-alone basis. Management fees for
the period October 1, 1995 to March 4, 1996 were $1,290.

The  Predecessor  Company  was  provided  computerized  information  services by
Quantum  under an  agreement.  Charges  related to these  services,  included in
selling,  general and administrative  expenses in the accompanying  statement of
operations, were $148 for the period October 1, 1995 to March 4, 1996.



                                      F-13
<PAGE>

Pursuant to a Computer Services Agreement (the "Services Agreement") dated as of
the  Closing  Date  between  Millennium   Petrochemicals  and  the  Partnership,
Millennium  Petrochemicals  permitted  the  Partnership  to  utilize  Millennium
Petrochemicals' mainframe computer for the generation of customer bills, reports
and information regarding the Partnership's retail sales. The Services Agreement
was  terminated  effective  April 3, 1998 at which  time the  Partnership  began
utilizing the services of an unrelated third party provider. For the years ended
September 26, 1998 and  September 27, 1997 and the seven months ended  September
28,  1996,  the   Partnership   incurred   expenses  of  $202,  $384  and  $218,
respectively, under the Services Agreement.

6.  SELECTED BALANCE SHEET INFORMATION

Inventories consist of:

                                                SEPTEMBER 26,     SEPTEMBER 27,
                                                    1998              1997
                                                -------------     -------------

   Propane                                        $  25,248         $  27,753
   Appliances                                         4,714             4,162
                                                  ---------         ---------
                                                  $  29,962         $  31,915
                                                  =========         =========

The Partnership  enters into contracts to buy propane for supply purposes.  Such
contracts  generally have terms of less than one year,  with propane costs based
on market prices at the date of delivery.

Property, plant and equipment consist of:

                                                SEPTEMBER 26,     SEPTEMBER 27,
                                                    1998              1997
                                                -------------     -------------
     Land and improvements                        $  28,425         $  29,345
     Buildings and improvements                      47,937            46,785
     Transportation equipment                        56,126            56,532
     Storage facilities                              24,386            24,008
     Equipment, primarily tanks and cylinders       328,623           323,382
                                                    485,497           480,052
     Less: accumulated depreciation                 141,669           115,705
                                                  ---------         ---------
                                                  $ 343,828         $ 364,347
                                                  =========         =========


7.  LONG-TERM DEBT AND BANK CREDIT FACILITIES

Long-term debt consists of:
                                                SEPTEMBER 26,     SEPTEMBER 27,
                                                    1998              1997  
                                                -------------     -------------

     Senior Notes, 7.54%, due June 30, 2011       $ 425,000         $ 425,000
     Note payable, 8%, due in annual
      installments through 2006                       2,947             3,229
     Other long-term liabilities                        273                 -
                                                  ---------         ---------
                                                    428,220           428,229
     Less:  current portion                             323               259
                                                  ---------         ---------
                                                  $ 427,897         $ 427,970
                                                  =========         =========

On the Closing Date, the Operating  Partnership  issued $425,000 of Senior Notes
with an annual interest rate of 7.54%. The Operating  Partnership's  obligations
under the Senior  Note  Agreement  are  unsecured  and will rank on an equal and
ratable

                                      F-14
<PAGE>

basis  with the  Operating  Partnership's  obligations  under  the  Bank  Credit
Facilities  discussed  below.  The Senior Notes will mature June 30,  2011,  and
require  semiannual  interest  payments which  commenced June 30, 1996. The Note
Agreement  requires  that the  principal  be paid in equal  annual  payments  of
$42,500 starting June 30, 2002.

The Bank Credit  Facilities  consist of a $75,000 working capital facility and a
$25,000 acquisition facility. The Operating Partnership's obligations, under the
Bank Credit  Facilities  are  unsecured  on an equal and ratable  basis with the
Operating Partnership's obligations under the Senior Notes. Borrowings under the
Bank Credit  Facilities  bear  interest at a rate based upon either LIBOR plus a
margin,  First Union  National  Bank's prime rate or the Federal Funds rate plus
1/2 of 1%. An annual fee ranging from .20% to .25% based upon certain  financial
tests is payable  quarterly whether or not borrowings occur. As of September 26,
1998, such fee was .25%. The Bank Credit Facilities expire September 30, 2000.

No amounts were outstanding under the Bank Credit Facilities as of September 26,
1998 and September 27, 1997.

Based on the  current  rates  offered  to the  Partnership  for debt of the same
remaining  maturities,  the carrying value of the  Partnership's  long-term debt
approximates its fair market value.

The Senior Note Agreement and Bank Credit Facilities contain various restrictive
and affirmative covenants applicable to the Operating Partnership, including (a)
maintenance of certain  financial  tests,  (b) restrictions on the incurrence of
additional  indebtedness,  and (c)  restrictions on certain liens,  investments,
guarantees, loans, advances, payments, mergers,  consolidations,  distributions,
sales of assets and other transactions.

For the years ended September 26, 1998 and September 27, 1997,  interest expense
was $32,746 and $34,330, respectively.

8.    RESTRICTED UNIT PLAN

   
In 1996,  the  Partnership  adopted  the 1996  Restricted  Unit  Award Plan (the
"Restricted  Unit Plan") which  authorizes  the issuance of Common Units with an
aggregate  value of $15,000  (731,707  Common Units valued at the initial public
offering  price  of  $20.50  per  Unit)  to  executives,  managers  and  Elected
Supervisors of the Partnership.  Units issued under the Restricted Unit Plan are
subject to a bifurcated  vesting procedure such that (a) twenty-five  percent of
the issued Units will vest over time with one-third of such units vesting at the
end of each of the third, fifth and seventh  anniversaries of the issuance date,
and (b) the remaining  seventy-five percent of the Units will vest automatically
upon, and in the same  proportions as, the conversion of  Subordinated  Units to
Common  Units.  No Units were vested or  exercisable  as of September  26, 1998.
Restricted  Unit  Plan  participants  are  not  eligible  to  receive  quarterly
distributions  or  vote  their  respective  Units  until  vested.   Restrictions
generally limit the sale or transfer of the Units during the restricted periods.
The  value of the  Restricted  Unit  is  established by the  market price of the
Common Unit at the date of grant.  Restricted Units are subject to forfeiture in
certain circumstances as defined in the Restricted Unit Plan.
    
Following is a summary of activity in the Restricted Unit Plan:

                                                 UNITS          VALUE PER UNIT
                                                 -----          --------------

         OUTSTANDING, MARCH 5, 1996                -                   -

         Awarded                                388,533             $20.50
                                               ---------        ---------------

         OUTSTANDING, SEPTEMBER 28, 1996        388,533             $20.50

         Awarded                                364,634         $18.41 - $21.63
         Forfeited                             (119,019)            $20.50      
                                               ---------        --------------- 
         OUTSTANDING, SEPTEMBER 27, 1997        634,148         $18.41 - $21.63


                                      F-15
<PAGE>

         Awarded                                 97,556             $19.91
         Forfeited                             (109,893)        $18.41 - $21.63
                                               ---------        ---------------

         OUTSTANDING, SEPTEMBER 26, 1998        621,811         $18.41 - $21.63
                                               =========        ===============

For the years  ended  September  26, 1998 and  September  27, 1997 and the seven
months ended September 28, 1996, the  Partnership  amortized $626, $401 and $340
respectively, of unearned compensation.

9.    PENSION PLANS AND OTHER POSTRETIREMENT BENEFITS

DEFINED BENEFIT PLANS

Effective  January 1, 1998,  the  Partnership,  in  connection  with its overall
restructuring efforts to implement long-term cost reduction strategies, modified
certain employee benefit plans.

   
In this regard,  the  Partnership  amended its  noncontributory  defined benefit
pension plan to provide for a cash balance format as compared to a final average
format which was in effect prior to January 1, 1998.  The cash balance format is
designed  to evenly  spread  the  growth of a  participant's  earned  retirement
benefit  throughout  his/her career as compared to the final average pay format,
under which a greater portion of employee benefits were earned toward the latter
stages of one's career.  The  Partnership  also  terminated  its  postretirement
benefit plan for all eligible employees retiring after March 1, 1998. All active
and eligible  employees who were to receive  benefits  under the  postretirement
plan subsequent to March 1, 1998, were provided a settlement by increasing their
accumulated benefits under the cash balance pension plan.
    

The Partnership has accounted for the  restructuring of the above-noted  benefit
plans as a reduction in the postretirement  plan benefit  obligation  (retaining
only the obligation related to employees retired on or before March 1, 1998) and
as a  corresponding  decrease  in  the  net  prepaid  pension  cost  with  a net
difference  of $300,  after  costs  associated  with such  restructuring,  being
recognized as a gain in the  accompanying  statement of operations  for the year
ended September 26, 1998.

The Partnership has a noncontributory  defined benefit pension plan covering all
eligible  employees of the Partnership  who have met certain  requirements as to
age and length of service.  Contributions  are made to a trust maintained by the
Partnership.

The trust's assets consist  primarily of common stock,  fixed income  securities
and real  estate.  Contributions  to the  defined  benefit  plan are made by the
Partnership in accordance  with the Employee  Retirement  Income Security Act of
1974 minimum funding  standards plus additional  amounts which may be determined
from time-to-time.

The following table sets forth the plan's actuarial assumptions:



                                                SEPTEMBER 26,     SEPTEMBER 27,
                                                    1998              1997
                                                -------------     -------------

     Weighted-average discount rate                 6.50%             7.25%
     Average rate of compensation increase          3.50%             4.25%
     Weighted-average expected long-term rate
       of return on plan assets                      9.0%              9.0%




                                      F-16

<PAGE>

The following table sets forth the plan's funded status and net prepaid  pension
cost:
<TABLE>
<CAPTION>


                                                    SEPTEMBER 26, 1998    SEPTEMBER 27, 1997
                                                    ------------------    ------------------

     Actuarial present value of benefit obligation     
<S>                                                      <C>                   <C>     
         Vested benefit obligation                       $149,102              $137,872
         Non-vested benefit obligation                      6,523                 6,142
                                                         --------              --------
         Accumulated benefit obligation                  $155,625              $144,014
                                                         ========              ========
     Projected benefit obligation                        $178,785              $161,700
     Plan assets at fair value                            179,090               198,594
                                                         --------              --------
     Plan assets in excess of projected
       benefit obligation                                     305                36,894
     Unrecognized prior service cost                       (1,933)               (1,067)
     Unrecognized net loss                                 36,184                12,771
                                                         --------              --------
         Net prepaid pension cost                         $34,556              $ 48,598
                                                         ========              ========
</TABLE>

    The net periodic pension expense/(income) includes the following:
<TABLE>
<CAPTION>


                                                                                   PERIOD               PERIOD
                                             YEAR ENDED       YEAR ENDED        MARCH 5, 1996     OCTOBER 1, 1995 TO
                                            SEPTEMBER 26,    SEPTEMBER 27,    TO SEPTEMBER 28,       MARCH 4, 1996
                                               1998             1997                1996             (PREDECESSOR) 
                                            -------------    -------------    ---------------     ------------------

     Service cost-benefits earned
<S>                                          <C>               <C>                <C>                    <C>      
       during the period                     $    5,038        $   4,504          $   2,616              $   1,869
     Interest cost on projected benefit
       obligation                                11,698           10,364              5,748                  4,106

     Actual return on plan assets                (2,760)         (41,491)           (10,233)                (7,310)
     Net amortization and deferral              (14,326)          25,540                310                    221
     Plan amendment                              14,392             -                  -                      -
                                             -----------      ----------         ----------             ----------
     Net periodic pension expense/(income)     $ 14,042        $  (1,083)         $  (1,559)             $  (1,114)
                                             ===========      ==========         ==========             ==========
</TABLE>

DEFINED CONTRIBUTION PENSION PLAN

The  Partnership  has a  defined  contribution  plan  covering  most  employees.
Contributions  and  costs  are  a  percent  of  the   participating   employees'
compensation.  These amounts  totaled  $1,923,  $1,828,  $1,103 and $788 for the
years ended  September 26, 1998 and  September 27, 1997,  the seven months ended
September 28, 1996 and the five months ended March 4, 1996, respectively.

POSTRETIREMENT BENEFITS OTHER THAN PENSIONS

The Partnership provides  postretirement health care and life insurance benefits
for certain retired  employees.  Partnership  employees hired prior to July 1993
and that  retired  prior to March 1998 are  eligible  for such  benefits if they
reached a specified retirement age while working for the Partnership.





                                      F-17
<PAGE>

The  Partnership  does not fund its  postretirement  benefit plan. The following
table  presents the plan's accrued  postretirement  benefit cost included in the
accompanying balance sheets at September 26, 1998 and September 27, 1997:

                                                SEPTEMBER 26,     SEPTEMBER 27,
                                                    1998              1997  
                                                -------------     -------------

  Retirees                                        $  39,168         $  40,315
  Fully eligible active plan participants               824             7,639
  Other active plan participants                      1,455            18,797
                                                  ---------         ---------
  Accumulated postretirement benefit obligation      41,447            66,751
  Unrecognized net loss                              (8,153)          (11,550)
  Unrecognized prior service cost                     5,823              -
                                                  ---------         ---------
  Accrued postretirement benefit cost                39,117            55,201
  Less:  current portion                              3,137             4,078
                                                  ---------         ---------

  Noncurrent liability                            $  35,980         $  51,123
                                                  =========         =========

The net periodic postretirement benefit (income)/expense  includes the following
components:


<TABLE>
<CAPTION>

                                                                            PERIOD               PERIOD
                                      YEAR ENDED       YEAR ENDED        MARCH 5, 1996     OCTOBER 1, 1995 TO
                                     SEPTEMBER 26,    SEPTEMBER 27,    TO SEPTEMBER 28,       MARCH 4, 1996
                                        1998             1997                1996             (PREDECESSOR) 
                                     -------------    -------------    ---------------     ------------------

<S>                                     <C>              <C>                <C>                    <C>     
  Service cost                          $    474         $    811           $    473               $    338
  Interest cost                            2,645            3,074                918                    656
  Net amortization and deferral             (352)            --                 --                     --
  Plan amendment                         (15,367)            --                 --                     --
                                        --------         --------           --------               --------

       Net periodic postretirement
       benefit (income)/expense         $(12,600)        $  3,885          $   1,391               $    994
                                        ========         ========          =========               ========
</TABLE>

The  accumulated  postretirement  benefit  obligation  was based on a 9% and 10%
increase  in the cost of  covered  health  care  benefits  for  1998  and  1997,
respectively.  This rate is assumed to decrease gradually to 4.5% in 2003 and to
remain at that level  thereafter.  Increasing the assumed health care cost trend
rates  by  1.0%  in  each  year  would  increase the  Partnership's  accumulated
postretirement  benefit  obligation  as of September 26, 1998 by $1,220 and  the
aggregate of service and interest   components  of  net  periodic postretirement
benefit cost for the year ended September 26, 1998 by $80.

The   weighted-average   discount  rate  used  in  determining  the  accumulated
postretirement  benefit  obligation  was 6.5% and 7.5% at September 26, 1998 and
September 27, 1997, respectively.

   
10.  RESTRUCTURING CHARGES

In  fiscal  1997,  the  Partnership  announced  that it was  evaluating  certain
long-term cost reduction  strategies and organizational  changes. As a result of
this effort, the Partnership  reorganized its product  procurement and logistics
group,  redesigned  its fleet  maintenance,  field support and corporate  office
organizations,  and identified facilities to be closed and impaired assets whose
carrying  amounts  would  not be  recovered.  In  support  of this  effort,  the
Partnership recorded a restructuring charge of $6,911.





    
                                      F-18
<PAGE>

   
In connection with this restructuring initiative, the Partnership terminated 307
employees  and paid  termination  benefits of $1,591 and $2,500 in fiscal  years
1997 and 1998,  respectively,  which  were  charged  against  the  restructuring
liability.  In addition,  the  Partnership  paid $985 in fiscal 1997,  primarily
related to the  closure  of excess  facilities  which was  charged  against  the
restructuring  liability. The 1997 restructuring includes a charge of $1,835 for
impaired  assets  consisting of $1,235 in information  system assets and $600 in
excess fleet vehicles.  The impaired asset write-offs reflect the remaining book
value of certain  information system assets as management believed the assets to
be technologically obsolete with a minimal fair market value and, in the case of
vehicles, the difference between the estimated trade-in value and book value.

In fiscal 1996, the Partnership  reorganized its corporate office and terminated
53 employees  principally related to Corporate Support positions,  including the
areas of Engineering,  Marketing,  Executive  Management and Technical Training.
The Partnership  recorded a $2,340  restructuring  charge related to this effort
and paid  associated  termination  benefits of $1,000 in fiscal 1997 and $285 in
fiscal 1998 which were charged against the restructuring liability. In addition,
the  Partnership  paid $710 in fiscal 1997 and $345 in fiscal 1998,  principally
related to outplacement and legal costs related to the restructuring  which were
charged against the liability.

At September 26, 1998, no accruals related to the restructuring charges remain.
    

11.  PREDECESSOR EQUITY

The  predecessor  equity account  reflects the  Predecessor  Company's  activity
between an affiliate of the former Parent Company for the period October 1, 1995
to March 4, 1996.

An analysis of the predecessor equity is as follows:



                                                            PERIOD OCTOBER 1,
                                                            1995 TO MARCH 4,
                                                                  1996
                                                            -----------------

     Beginning balance                                          $558,235
                                                                --------
     Net income                                                   33,649
                                                                --------
     Cash transfers, net                                         (26,236)
     Amounts paid or accrued by parent on behalf of the
         Predecessor Company, net                                 52,035
                                                                --------
            Cash activity with parent, net                        25,799
                                                                --------
            Ending balance                                      $617,683
                                                                ========

The predecessor equity account was non-interest  bearing with no repayment terms
and included $449,749 in intercompany payables at March 4, 1996.

12. INCOME TAXES

As discussed in Note 2, the Partnership's  earnings for federal and state income
tax  purposes  is  included  in the  tax  returns  of the  individual  partners.
Accordingly,  no recognition has been given to income taxes in the  accompanying
financial  statements  of the  Partnership  except  for  earnings of the Service
Company which  are subject to  federal  and state income taxes.  The information
presented below relates to the Predecessor Company.






                                      F-19
<PAGE>

The provision for income taxes consists of the following:

                                                             PERIOD OCTOBER 1,
                                                             1995 TO MARCH 4,
                                                                  1996    
                                                            ------------------

     Current:
        Federal                                                   $20,516
        State                                                       5,809
                                                                  -------
                                                                   26,325
     Deferred                                                       1,822
                                                                  -------
          Total provision for income taxes                        $28,147
                                                                  ======= 

A reconciliation of the statutory federal tax rate to the Predecessor  Company's
effective tax rate follows:

                                                               PERIOD OCTOBER 1,
                                                                1995 TO MARCH 4,
                                                                     1996  
                                                               -----------------

     Statutory federal tax rate                                     35.0%
     Difference in tax rate due to:
        State income taxes, net of federal income tax benefit        6.0%
        Goodwill                                                     4.1%
        Other, net                                                   0.5%
                                                                    -----
     Effective tax rate                                             45.6%
                                                                    =====

13. COMMITMENTS AND CONTINGENCIES

COMMITMENTS

The Partnership leases certain property, plant and equipment for various periods
under noncancelable  leases.  Rental expense under operating leases was $16,993,
$14,995,  $7,844 and $5,603 for the years ended September 26, 1998 and September
27, 1997,  the seven months ended  September  28, 1996 and the five months ended
March 4, 1996, respectively.

Future minimum rental commitments under noncancelable operating lease agreements
as of September 26, 1998 are as follows:

     FISCAL YEAR
     -----------
     1999                                         $11,659
     2000                                           5,317
     2001                                           4,112
     2002                                           2,459
     2003 and thereafter                            2,152

CONTINGENCIES

As discussed in Note 2, the Partnership is self-insured for general and product,
workers'  compensation and automobile  liabilities up to  predetermined  amounts
above  which third party insurance applies.  At September 26, 1998 and September
27, 1997,   accrued insurance liabilities   amounted  to  $21,404  and  $23,748,
respectively, representing the total estimated losses under these self-insurance
programs. These liabilities represent the gross estimated losses as no claims or
lawsuits,  individually  or in the  aggregate,  were  estimated  to  exceed  the
Partnership's deductibles and its insurance policies.

                                      F-20
<PAGE>

The  Partnership  is also involved in various legal actions which have arisen in
the  normal  course  of  business,   including   those  relating  to  commercial
transactions and product  liability.  It is the opinion of management,  based on
the advice of legal counsel,  that the ultimate resolution of these matters will
not have a material adverse effect on the  Partnership's  financial  position or
future results of operations, after considering its self-insurance liability for
known and unasserted self-insurance claims.

   
14.  SALE OF INVESTMENT

In  December  1997,  the  Partnership  sold its  minority  interest in the Dixie
Pipeline  Company,  which  owns and  operates a propane  pipeline,  for net cash
proceeds of $13,090 and realized a gain of $5,090.

15.  SUBSEQUENT EVENT
    

On November 27, 1998, the Partnership  Entities entered into a  Recapitalization
Agreement with  Millennium,  the General  Partner and Suburban  Energy  Services
Group LLC, an entity newly  formed by the  Partnership's  management.  Under the
terms  of the  Agreement,  the  Partnership  will  purchase  Millennium's  24.4%
subordinated  partner  interest  evidenced by 7,163,750  Subordinated  Units and
retire such units.  In addition,  the  requirement  for the Partnership to repay
$22,000 in outstanding  APUs under the  Distribution  Support  Agreement will be
eliminated. The existing Distribution Support Agreement will be replaced with an
alternative  support  arrangement  provided by the  Partnership.  The  aggregate
redemption price to be paid to Millennium is $69,000, subject to adjustment, and
will be funded from existing  cash on hand and, if necessary,  borrowings  under
the Bank Credit Facilities.

Concurrent with the execution of the Recapitalization Agreement, Suburban Energy
Services  Group  LLC,  ("Successor  General  Partner")  entered  into a Purchase
Agreement with  Millennium and the General  Partner  whereby the General Partner
agreed to sell to the Successor  General  Partner for $6,000 the General Partner
interest in the Partnership Entities.

The consummation of the transactions is subject to certain conditions  described
in the  Recapitalization  and Purchase  Agreements,  including the approval of a
majority of the Partnership's Common Unitholders.

On April , 1999, the Partnership filed a definitive Proxy Statement with the SEC
related to the proposed Recapitalization.

















                                      F-21
<PAGE>
   
                   INDEX TO SUPPLEMENTAL FINANCIAL STATEMENTS

                             MILLENNIUM AMERICA INC.



                                                                         PAGE
                                                                         ----


 Report of Independent Accountants                                       F-23

 Consolidated Balance Sheet - December 31, 1998                          F-24

 Notes to Consolidated Balance Sheet                                     F-25





































                                      F-22
<PAGE>

                        REPORT OF INDEPENDENT ACCOUNTANTS





To the Board of Directors of
Millennium Chemicals Inc.



In our opinion, the accompanying  consolidated balance sheet presents fairly, in
all material respects, the financial position of Millennium America Inc. and its
subsidiaries  at  December  31,  1998  in  conformity  with  generally  accepted
accounting  principles.  This financial  statement is the  responsibility of the
Company's  management;  our  responsibility  is to  express  an  opinion on this
financial statement based on our audit. We conducted our audit of this statement
in accordance with generally  accepted auditing  standards which require that we
plan and  perform the audit to obtain  reasonable  assurance  about  whether the
balance sheet is free of material misstatement.  An audit includes examining, on
a test basis,  evidence  supporting  the amounts and  disclosures in the balance
sheet,  assessing the accounting  principles used and significant estimates made
by management, and evaluating the overall balance sheet presentation. We believe
that our audit of the balance sheet provides a reasonable  basis for the opinion
expressed above.











PricewaterhouseCoopers LLP
Florham Park, NJ
January 21, 1999
















                                      F-23
<PAGE>


                             MILLENNIUM AMERICA INC.
                           CONSOLIDATED BALANCE SHEET




                                                            DECEMBER 31,
                                                                1998       
                                                            ------------
                                                            (in millions)


ASSETS

Current assets:
     Cash and cash equivalents                                $     30
     Trade receivables, net                                        136
     Inventories                                                   142
     Other current assets                                          230
                                                              --------
         Total current assets                                      538
Property, plant and equipment, net                                 481
Investment in Equistar                                           1,519
Other assets                                                       167
Due from affiliates                                                491
Goodwill                                                           412
                                                              --------

         Total assets                                         $  3,608
                                                              ========


LIABILITIES AND INVESTED CAPITAL

Current liabilities:
     Notes payable                                            $      9
     Current maturities of long-term debt                            2
     Trade accounts payable                                         55
     Income taxes payable                                            1
     Accrued expenses and other liabilities                        144
                                                              --------
         Total current liabilities                                 211
Non-current liabilities:
     Long-term debt                                              1,013
     Deferred income taxes                                         274
     Due to parent                                                 345
     Other liabilities                                             713
                                                              --------   

         Total liabilities                                       2,556
                                                              --------

Commitments and contingencies
Invested capital                                                 1,052
                                                              --------

         Total liabilities and invested capital               $  3,608
                                                              ========


                                      F-24
<PAGE>

MILLENNIUM AMERICA INC.
NOTES TO CONSOLIDATED BALANCE SHEET
(DOLLARS IN MILLIONS)

NOTE 1-BASIS OF PRESENTATION AND DESCRIPTION OF COMPANY

Millennium America,  Inc.  (the  "Company")  is  a  wholly-owned  subsidiary  of
Millennium  Chemicals,  Inc.,  ("Millennium Chemicals")  a  major  international
chemicals company  with leading market  positions in a broad range of commodity,
industrial, performance and specialty chemicals throughout the world. Millennium
Chemicals  has been  publicly  owned  since  October 1, 1996,  when Hanson PLC's
("Hanson's") chemical operations were transferred to it,  and in  consideration,
all of the  then outstanding  shares of  Millennium Chemicals  common stock were
distributed pro rata to Hanson's shareholders.

The Company is the holding  company for all of  Millennium Chemical's  operating
subsidiaries and interests other than its operations in the U.K., France, Brazil
and Australia.  Such operations include Millennium  Inorganic  Chemicals,  Inc.,
Millennium  Petrochemicals  Inc.,  Millennium  Specialty  Chemicals Inc., and an
interest in Equistar Chemicals,  LP ("Equistar"),  a joint venture formed by the
Company,   Lyondell  Chemical  Company  ("Lyondell")  and  Occidental  Petroleum
Corporation  ("Occidental").  See Note 2 for further discussion of the Company's
interest in  Equistar.  Also see the audited financial statements of Equistar at
and for the year ended December 31, 1998  set forth in the Millennium Chemicals'
Annual Report  on  Form 10-K for the  year ended  December 31,  1998,  which are
incorporated herein by this reference. The Company is also the  principal parent
for U.S.  tax  purposes of  Millennium's  operations and the issuer of  publicly
traded notes and debentures and the principal borrower under a revolving  credit
agreement on behalf of Millennium Chemicals.

The  accompanying  financial  statements  are presented on a consolidated basis.
All intercompany transactions and accounts have been eliminated.

NOTE 2-ACQUISITIONS AND DISPOSITIONS

On  December 1, 1997,  the  Company and  Lyondell  completed  the  formation  of
Equistar,   a  joint  venture   partnership  created  to  own  and  operate  the
petrochemical  and polymer  businesses of the Company and Lyondell.  The Company
contributed to Equistar substantially all of the net assets of its polyethylene,
performance polymer and ethyl alcohol businesses. The Company retained $250 from
the  proceeds of  accounts  receivable  collections  and  substantially  all the
accounts payable and accrued expenses of its contributed  businesses existing on
December 1, 1997,  and  received  proceeds of $750 from  borrowings  under a new
credit facility  entered into by Equistar.  The Company used the $750,  which it
received  to  repay  debt.  A  subsidiary  of the  Company  guarantees  $750  of
Equistar's credit facility.

Equistar  was owned 57% by Lyondell  and 43% by the Company  until May 15, 1998,
when the  Company  and  Lyondell  expanded  Equistar  with the  addition  of the
ethylene,  propylene,  ethylene oxide and derivatives businesses of Occidental's
chemical subsidiary.  Occidental  contributed the net assets of those businesses
(including  approximately  $205 of  related  debt)  to  Equistar.  In  exchange,
Equistar  borrowed  an  additional  $500,  $420  of  which  was  distributed  to
Occidental and $75 to the Company.  Equistar is now owned 41% by Lyondell, 29.5%
by  Occidental  and 29.5% by the  Company.  No gain or loss  resulted  from this
transaction.

Equistar  is  managed  by  a  Partnership  Governance  Committee  consisting  of
representatives  of each  partner.  Approval of Equistar's  strategic  plans and
other major decisions  requires the consent of the  representatives of the three
partners.  All decisions of Equistar's  Governance Committee that do not require
unanimity among the partners may be made by Lyondell's representatives alone.

The investment in Equistar at the date of contribution  represented the carrying
value  of  the  Company's  contributed  net  assets,  less  cash  received,  and

                                     F-25
<PAGE>

approximated  the fair  market  value of its  interest  in  Equistar  based upon
independent  valuation.  The  difference  between  the  carrying  value  of  the
Company's  investment and its underlying equity in the net assets of Equistar is
$404 as a result of adding  Occidental as a partner and is being  amortized over
25 years.  The Company  accounts for its  interest in Equistar  using the equity
method.

On  November  16,  1998,  the  Company  entered  into  agreements  with Linde AG
("Linde") relating to the Company's synthesis  gas  ("syngas") unit in La Porte,
Texas,  and a 15% interest in its methanol  business,  whereby the Company would
receive $122.5 in cash. Linde will operate the syngas facility under a long-term
lease with a purchase  option.  In addition,  Linde  will operate and hold a 15%
interest in the methanol  facility. As a result,  the  assets  involved  in this
transaction,  including  applicable  goodwill  of  $42, have been  classified at
December 31, 1998 in the  accompanying balance  sheet in Other  current  assets.
This  transaction  was  subsequently completed on January 18, 1999.  No  gain or
loss resulted from this transaction.

In March 1996, the Company sold a 73.6% interest in Suburban Propane, through an
initial  public  offering of  21,562,500  common  units in a new master  limited
partnership,  Suburban Propane Partners,  L.P., and received  aggregate proceeds
from the sale of the  common  units and the  issuance  of notes of the  Suburban
Propane operating partnership,  Suburban Propane, L.P.,  (collectively "Suburban
Propane") of approximately $831.

An  indirect  subsidiary  of the  Company, Suburban Propane, G.P., serves as the
General  Partner  of  Suburban Propane  (the "General  Partner").  The  Company,
through the General Partner,  has a  combined 2% general partner  interest and a
24.4% subordinated limited partner interest in  Suburban  Propane.  The  General
Partner has agreed, subject to certain  limitations,  to  contribute up to $43.6
million under the Distribution Support Agreement to Suburban Propane in exchange
for  additional  subordinated  limited  partner  interests  to  enhance Suburban
Propane's  ability  to distribute minimum quarterly  cash  distributions  to its
limited   partners   through   March  31,  2001.   The  Company  has  fully  and
unconditionally   guaranteed   the  General   Partner's   obligation  for  these
contributions  and  has,  to date,  contributed  $22  million  pursuant to  this
agreement.

The General  Partner has no  independent  operations of its own and may not have
the financial  ability to support its obligations under the Distribution Support
Agreement.  Accordingly, the audited balance sheet of the  Company is  presented
because the  Company is the full  and  unconditional  guarantor  of the  General
Partner's  obligations  under  the  Distribution  Support Agreement. The General
Partner, at December 31, 1998, had assets consisting of its combined investments
in Suburban Propane of $26 and invested capital, after intercompany balances, of
$26.

On  November  27,  1998,  the  Company  entered  into an  agreement  to sell its
subordinated  limited  partner interests and  interests under  the  Distribution
Support Agreement to Suburban Propane and its management for $75 in cash, with
an expected net after-tax gain of approximately  $30. The Company's  interest in
Suburban Propane at December 31, 1998 is included in Other current assets.  This
transaction is expected to be completed in the second quarter of 1999.

NOTE 3-SIGNIFICANT ACCOUNTING POLICIES

USE OF ESTIMATES:  The  preparation of financial  statements in conformity  with
generally accepted  accounting  principles requires management to make estimates
and  assumptions  that affect the reported  amounts of assets and liabilities at
the date of the financial  statements  and the reported  amounts of revenues and
expenses  during the reporting  period.  Actual  results could differ from those
estimates.

CASH EQUIVALENTS:  Cash equivalents represent investments in short-term deposits
and  commercial  paper with banks which have  original  maturities of 90 days or
less. In addition,  investments  and other assets include  approximately  $31 in
restricted  cash at December  31, 1998 which is on deposit to satisfy  insurance
claims.

INVENTORIES:  Inventories  are stated at the lower of cost or market value.  For
certain  operations,  cost is  determined  under the last-in,  first-out  (LIFO)
method.  The first-in,  first-out  (FIFO) method,  or methods which  approximate
FIFO, are used by all other subsidiaries.

                                      F-26

<PAGE>

PROPERTY,  PLANT AND EQUIPMENT:  Property,  plant and equipment is stated on the
basis of cost.  Depreciation  is provided by the  straight-line  method over the
estimated useful lives of the assets, generally 20 to 40 years for buildings and
5 to 25 years for machinery and equipment.

GOODWILL:  Goodwill represents the excess of the purchase  price  over  the fair
value of  assets allocated to acquired  companies.  Goodwill is being  amortized
using the straight-line method over 40 years.  Management periodically evaluates
goodwill for impairment based on the  anticipated future cash flows attributable
to its operations.  Such  expected  cash  flows,  on an undiscounted  basis, are
compared to the carrying value of the tangible and  intangible  assets,  and  if
impairment is indicated,  the carrying  value  of  goodwill is adjusted.  In the
opinion of  management,  no impairment of goodwill exists at December 31, 1998.

ENVIRONMENTAL  LIABILITIES AND EXPENDITURES:  Accruals for environmental matters
are recorded in operating expenses when it is probable that a liability has been
incurred and the amount of the liability can be  reasonably  estimated.  Accrued
liabilities  are exclusive of claims against third parties (except where payment
has been  received  or the amount of  liability  or  contribution  by such other
parties, has been agreed) and are not discounted. In general, costs  related  to
environmental  remediation  are  charged  to  expense. Environmental  costs  are
capitalized  if the costs increase  the value of the property and/or mitigate or
prevent contamination from future operations.

FEDERAL INCOME TAXES:  Deferred tax assets and liabilities are computed based on
the  difference  between the financial  statement  basis and income tax basis of
assets and  liabilities  using enacted  marginal tax rates of the respective tax
jurisdictions.

The Company has entered into  tax-sharing  and  indemnification  agreements with
Hanson  or its  subsidiaries  in  which  the  Company  and/or  its  subsidiaries
generally  agreed  to  indemnify  Hanson  or its  subsidiaries  for  income  tax
liabilities  attributable to periods when such other operations were included in
the consolidated tax returns of the Company's subsidiaries.

NOTE 4-SUPPLEMENTAL BALANCE SHEET INFORMATION

                                                                    1998
                                                               ---------------
            TRADE RECEIVABLES
            Trade receivables                                   $         138
            Allowance for doubtful accounts                                (2)
                                                               ---------------
                                                                $         136
                                                               ===============

            INVENTORIES
            Finished products                                   $          49
            In-process products                                            15
            Raw materials                                                  56
            Other inventories                                              22
                                                               ---------------
                                                                $         142
                                                               ===============

Inventories  valued on a LIFO basis were  approximately $41 less than the amount
of such inventories valued at current cost at December 31, 1998.
                                     
                                      F-27
<PAGE>

                                                                     1998
                                                               ---------------
            PROPERTY, PLANT AND EQUIPMENT
            Land and buildings                                  $         130
            Machinery and equipment                                       765
                                                               ---------------
                                                                          895
            Allowance for depreciation and amortization                   414
                                                               ---------------
                                                                $         481
                                                               ===============

            GOODWILL                                            $         480
            Accumulated amortization                                       68
                                                               ---------------
                                                                $         412
                                                               ===============

                                      

NOTE 5-INCOME TAXES

Significant components of deferred taxes are as follows:

                                                                    1998
                                                               ---------------
DEFERRED TAX ASSETS
     Environmental and legal obligations                        $          54
     Other post-retirement benefits and pension
         obligations                                                       47
     Net operating loss carryforwards                                      20
     Capital loss carryforwards                                           136
     AMT credits                                                           98
     Other accruals                                                        40
                                                               ---------------
                                                                          395
     Valuation allowance                                                 (136)
                                                               ---------------
         Total deferred tax assets                                        259
                                                               ---------------
DEFERRED TAX LIABILITIES
     Excess of book over tax basis in property,
         plant and equipment                                              400
     Other                                                                143
                                                               ---------------
         Total deferred tax liabilities                                   543
                                                               ---------------

         Net deferred tax liabilities
            ($10 classified in other current assets)            $         284
                                                               ===============

Certain of the income tax returns of the  Company's  subsidiaries  are currently
under  examination  by the  Internal  Revenue  Service  and  various  state  tax
agencies.  In the opinion of management,  any assessments  which may result will
not have a material  adverse  effect on the  financial  condition  or results of
operations of the Company.

                                      F-28

<PAGE>

NOTE 6-LONG-TERM DEBT AND CREDIT ARRANGEMENTS

                                                                    1998
                                                               ---------------
Revolving Credit Facility bearing interest at
   the bank's prime lending rate, or at LIBOR or NIBOR
   plus .275% at the option of the Company plus a
   Facility Fee of .15% to be paid quarterly                    $         235
7% Senior Notes due 2006 (net of unamortized
   discount of $.5 and $.5)                                               500
7.625% Senior Debentures due 2026 (net of unamortized
   discount of $.5 and $.5)                                               249
Debt payable through 2007 at interest rates ranging
   from 2.4% to 22%                                                        31
Less current maturities of long-term debt                                  (2)
                                                               ---------------
                                                                $       1,013
                                                               ===============

Under the Revolving Credit Agreement, as amended on October 20, 1997, certain of
the   Company's   subsidiaries   may  borrow  up  to  $500  under  an  unsecured
multi-currency  revolving  credit  facility,  which  matures  in July  2001 (the
"Credit Agreement" or the "Revolving Credit Facility").  Millennium Chemicals is
the  guarantor of this  facility.  Borrowings  under  the  Credit  Agreement may
consist of standby loans or uncommitted competitive loans offered by  syndicated
banks through an auction bid procedure. Loans  may be  borrowed  in U.S. dollars
and/or other currencies. The proceeds from the borrowings may be used to provide
working capital and for general corporate purposes.

The Credit  Agreement  contains  covenants and provisions  that restrict,  among
other things,  the ability of the Company and its material  subsidiaries to: (i)
create  liens on any of its  property  or  assets,  or assign  any  rights to or
security  interests  in  future  revenues;  (ii)  engage  in  sale-and-leaseback
transactions;  (iii)  engage  in  mergers,  consolidations  or  sales  of all or
substantially  all of their  assets on a  consolidated  basis;  (iv)  enter into
agreements  restricting  dividends and advances by their  subsidiaries;  and (v)
engage in transactions  with  affiliates  other than those based on arm's-length
negotiations.   The  Credit   Agreement  also  limits  the  ability  of  certain
subsidiaries of the Company to incur  indebtedness or issue preferred  stock. In
addition, the Credit Agreement requires the Company to satisfy certain financial
performance criteria.

The Senior  Notes and  Senior  Debentures  were  issued by the  Company  and are
guaranteed by Millennium Chemicals.  The indenture under  which the Senior Notes
and Senior Debentures were issued contains certain covenants that  limit,  among
other things: (i) the ability of the Company and its Restricted Subsidiaries (as
defined) to grant liens or enter into sale-and-leaseback  transactions; (ii) the
ability of the Restricted  Subsidiaries to incur  additional  indebtedness;  and
(iii) the ability of the Company and Millennium Chemicals to merge,  consolidate
or transfer substantially all of their respective assets.

At December 31, 1998,  the Company had  outstanding  notes payable of $9 bearing
interest at an average  rate of  approximately  12% with  maturity of 30 days or
less.  At December  31, 1998,  the Company had  outstanding  standby  letters of
credit  amounting to $66 and had unused  availability  under short-term lines of
credit and its Revolving  Credit Facility of $412. In addition,  the Company has
guaranteed certain debt obligations of Equistar up to $750.

The  maturities  of  long-term  debt during the next five years are as  follows:
1999 - $2; 2000 - $17; 2001 - $242; 2002 - $3; and 2003 and beyond - $749.

                                      F-29
<PAGE>

NOTE 7-FINANCIAL INSTRUMENTS

Fair Value of Financial Instruments:  The fair value of all short-term financial
instruments  approximate  their carrying value due to their short maturity.  The
fair value of long-term financial  instruments  (excluding  the Senior Notes and
Senior Debentures) approximates carrying value as they were based on  terms that
continue to be available to the Company from its lenders.

The fair value of the Company's other financial instruments at December 31, 1998
are based upon quoted market prices as follows:

                                               Carrying            Fair
                                                 Value             Value
                                             -------------     -------------

Senior Notes and Debentures                  $        749      $        695

NOTE 8-PENSION AND OTHER POSTRETIREMENT BENEFITS

The Company has adopted  SFAS 132, "Employers'  Disclosures  about  Pensions and
Other  Postretirement  Benefits".  SFAS 132  revises the  employer's  disclosure
presentation but does not change the measurement or recognition of these plans.

The  Company  has  several  noncontributory  defined  benefit  pension and other
postretirement  benefit plans  covering  substantially  all of its United States
employees. The benefits for these plans are based primarily on years of credited
service  and  average   compensation   as  defined  under  the  respective  plan
provisions.  The Company's funding policy is to contribute  amounts to the plans
sufficient to meet the minimum  funding  requirements  set forth in the Employee
Retirement  Income  Security Act of 1974,  plus such  additional  amounts as the
Company may determine to be appropriate from time to time.

The Company  also  sponsors  defined  contribution  plans for its  salaried  and
certain union employees.  Contributions  relating to defined  contribution plans
are made based upon the respective plan provisions.
 
                                     F-30
<PAGE>

The  following  table  provides a  reconciliation  of the changes in the benefit
obligations  and the  fair value of the plan  assets for the year ended December
31, 1998, and a statement of the funded status as of December 31, 1998.

                                                                      Other
                                                  Pension         Postretirement
                                                  Benefits           Benefits
                                                    1998               1998
                                               -------------      --------------

Reconciliation of benefit obligation
  Projected benefit obligation at
    December 31, 1997                          $       671         $       127
  Service cost, including interest                       7                  10
  Interest in PBO                                       46                   -
  Participant contributions                              -                   2
  Benefit payments                                     (79)                (14)
  Special termination benefits                           6                   -
  Curtailments                                          (2)                  -
  Net experience loss (gain)                            42                   2
  Amendments                                            24                   -
  Divestiture                                            -                   -
                                              -------------      --------------
  Projected benefit obligation at
    December 31, 1998                                  715                 127
                                              -------------      --------------

Reconciliation of fair value of plan assets
  Fair value of plan assets at 
    December 31, 1997                                  776                   -
  Actual return on plan assets                          87                   -
  Employer contributions                                 2                  11
  Participant contributions                              -                   2
  Benefit payments                                     (75)                (13)
                                              -------------      --------------

   Fair value of plan assets at 
     December 31, 1998                                 790                   -
                                              -------------      --------------

Funded status
  Funded status at December 31, 1998                    75                (127)
  Unrecognized net asset                                (1)                  -
  Unrecognized prior-service cost                       23                   -
  Unrecognized loss (gain)                              22                 (23)
  Additional minimum liability                          (8)                  -
                                              -------------      --------------
Prepaid (accrued) interest                             111                (150)
                                              -------------      --------------




                                      F-31
<PAGE>


The assumptions used in the measurement of the Company's benefit obligations are
shown in the following table:

                                                                    Other
                                             Pension            Postretirement
                                             Benefits              Benefits
                                               1998                  1998
                                             --------           --------------

Weighted-average assumptions as of
   December 31
      Discount rate                           7.00 %                  7.00 %
      Expected return on plan assets          9.00 %                   -
      Rate of compensation increase           4.25 %                  4.25 %
Net periodic benefit cost                    
      Service cost, including interest         $ 7                     $10
      Interest on PBO                           46                       -
      Expected return on plan assets           (61)                      -
      Amortization of unrecognized          
        net loss                                 2                      (2)
      Amortization of prior-service
        cost                                     1                       -
      Deferral                                   -                       -
      Special termination benefits               6                       -
      Recognition of prior-service
        cost                                     5                       -
      Curtailment loss                           -                       -
      Net periodic benefit cost                  6                       8
      Defined contribution plans                 1                       -
                                              -------                 ------

      Net periodic benefit cost after
        curtailment                            $ 7                     $ 8
                                              =======                 ======

The  assumed  health  care cost trend  rate is 9% at  December  31,  1998 and is
expected to  decrease by 0.5% per year until  achieving a rate of 5.5% per year.
Assumed  health care cost trend rates have a  significant  effect on the amounts
reported for the health care plans.  A 1% increase or decrease in assumed health
care  cost  trend  rates  would  affect  service  and  interest   components  of
postretirement  health care benefit  cost by $1 for the year ended  December 31,
1998. The effect on the accumulated  postretirement  benefit obligation would be
$8 for the year ended December 31, 1998.

The projected benefit  obligation,  accumulated  benefit obligation and the fair
value of plan assets for pension plans with accumulated  benefit  obligations in
excess of the plan  assets  were $42,  $40 and $28,  respectively,  for the year
ended December 31, 1998.

NOTE 9-RELATED PARTY TRANSACTIONS

Due from  affiliates  principally  represents  amounts lent to other  Millennium
Chemical  subsidiaries  to fund  acquisitions  made  for  Millennium  Chemicals'
titanium  dioxide  business unit in France and Brazil during 1997 and 1998. Such
amounts are evidenced as notes,  bearing interest at rates ranging from 5.65% to
8.0%,  maturing  at various  dates  (together  with  accrued  interest)  through
December 31, 2012.

Due  to  parent represents an  intercompany payable  between the Company and its
parent arising from Millennium  Chemicals'  demerger from Hanson. Such amount is
payable on demand.  The parent of the Company does not plan to demand payment of
this intercompany payable within the next year.

                                      F-32
<PAGE>

One  of  the  Company's   subsidiaries   purchases  ethylene  from  Equistar  at
market-related  prices  pursuant to an  agreement  made in  connection  with the
formation  of  Equistar.  Under the  agreement  the  subsidiary  is  required to
purchase 100% of its ethylene  requirements for its La Porte, Texas, facility up
to a maximum of 330 million  pounds per year.  The initial  term of the contract
expires  December  1,  2000.  Thereafter,   the  contract  automatically  renews
annually.  Either  party may  terminate  on one year's  notice.  The  subsidiary
incurred charges of $41 in 1998 under this contract.

One of the  Company's  subsidiaries  and  Equistar  have  entered  into  various
operating,  manufacturing  and technical  service  agreements.  These agreements
provide  the  subsidiary   with   materials   management,   certain   utilities,
administrative  office space,  health,  safety and environmental  services.  The
subsidiary incurred charges of $5 in 1998 for such services.

NOTE 10-COMMITMENTS AND CONTINGENCIES

The Company is subject,  among other things,  to several  proceedings  under the
Federal Comprehensive  Environmental Response Compensation and Liability Act and
other  federal  and state  statutes  or  agreements  with third  parties.  These
proceedings are in various stages ranging from initial  investigation  to active
settlement  negotiations  to  implementation  of the clean-up or  remediation of
sites.  Additionally,  certain of the Company's  subsidiaries  are defendants or
plaintiffs  in  lawsuits  that have  arisen  in the  normal  course of  business
including those relating to commercial transactions and product liability. While
certain  of  the  lawsuits  involve  allegedly   significant   amounts,   it  is
management's  opinion,  based  on the  advice  of  counsel,  that  the  ultimate
resolution of such  litigation  will not have a material  adverse  effect on the
Company's financial position or results of operations. The Company believes that
the  range  of  potential  liability  for  these  matters,  collectively,  which
primarily relate to environmental  remediation  activities,  is between $150 and
$174 and has accrued $174 as of December 31, 1998.

Equistar  has  agreed  to  indemnify  and  defend  the  Company  and  Millennium
Chemicals, individually, against certain uninsured claims and  liabilities which
Equistar may incur relating to the operation of the businesses which the Company
contributed to  Equistar  prior to  December 1, 1997  up to an  aggregate of  $7
million within the first seven years that Equistar operates such businesses.

The Company has various  contractual  obligations to purchase raw materials used
in its  production of TiO2 and fragrance and flavor  chemicals.  Commitments  to
purchase ore used in the production of TiO2 are generally 1-to 8-year  contracts
with  competitive  prices  generally  determined  at a fixed  amount  subject to
escalation for inflation.  Total  commitments to purchase ore for TiO2 aggregate
approximately  $1,100 and expire  between 1999 and 2002.  Commitments to acquire
crude sulfate  turpentine,  used in the production of fragrance  chemicals,  are
generally  pursuant to 1-to 5- year  contracts  with prices  based on the market
price and which expire between 1999 and 2008.

    

                                      F-33
<PAGE>


INDEX TO FINANCIAL STATEMENT SCHEDULES
SUBURBAN PROPANE PARTNERS, L.P. AND SUBSIDIARIES

                                                                           PAGE
                                                                           ----
Schedule II   Valuation and Qualifying Accounts for the years ended
              September 26, 1998 and September 27, 1997, the period
              March 5, 1996 through September 28, 1996 and October 1,
              1995 through March 4, 1996                                    S-2











































                                       S-1

<PAGE>
                                                                     SCHEDULE II
<TABLE>

                SUBURBAN PROPANE PARTNERS, L.P. AND SUBSIDIARIES
<CAPTION>
                        VALUATION AND QUALIFYING ACCOUNTS
                                 (IN THOUSANDS)

                                     BALANCE AT    CHARGED                  DEDUCTIONS      BALANCE
                                     BEGINNING     TO COST /     OTHER       (AMOUNTS       AT END
                                     OF PERIOD     EXPENSES    ADDITIONS   CHARGED OFF)    OF PERIOD
                                     ---------     --------    ---------   ------------    ---------

OCTOBER 1, 1995 TO MARCH 4, 1996
<S>                                  <C>           <C>             <C>       <C>           <C>     
Allowance for doubtful accounts      $  3,162      $  1,510        $ -       $  (1,510)    $  3,162
                                     ========      ========       ====       =========     ========

Accumulated amortization:
  Goodwill                           $ 12,559      $  2,714        $ -            $ -      $ 15,273
  Other intangibles                  $     70      $     69        $ -            $ -      $    139
                                     --------      --------       ----           ----      --------
                  Total              $ 12,629      $  2,783        $ -            $ -      $ 15,412
                                     ========      ========       ====           ====      ========

MARCH 5, 1996 TO SEPTEMBER 28, 1996

Allowance for doubtful accounts      $  3,162      $  1,790        $ -       $  (1,640)    $  3,312
                                     ========      ========       ====       =========     ========

Accumulated amortization:
  Goodwill                           $ 15,273      $  3,716        $ -            $ -      $ 18,989
  Other intangibles                  $    139      $    443        $ -            $ -      $    582
                                     --------      --------       ----           ----      --------
                  Total              $ 15,412      $  4,159        $ -            $ -      $ 19,571
                                     ========      ========       ====           ====      ========

Restructuring reserves               $      -      $  2,340        $ -            $ -      $  2,340
                                     ========      ========       ====           ====      ========

YEAR ENDED SEPTEMBER 27, 1997

Allowance for doubtful accounts      $  3,312      $  4,569        $ -       $  (5,199)    $  2,682
                                     ========      ========       ====       =========     ========

Accumulated amortization:
  Goodwill                           $ 18,989      $  6,644        $ -            $ -      $ 25,633
  Other intangibles                  $    582      $    945        $ -            $ -      $  1,527
                                     --------      --------       ----           ----      --------
                  Total              $ 19,571      $  7,589        $ -            $ -      $ 27,160
                                     ========      ========       ====           ====      ========

Restructuring reserves               $  2,340      $  6,911        $ -       $  (4,685)     $ 4,566
                                     ========      ========       ====       =========     ========

YEAR ENDED SEPTEMBER 26, 1998

Allowance for doubtful accounts      $  2,682      $  2,642        $ -       $  (2,942)     $ 2,382
                                     ========      ========       ====       =========     ========

Accumulated amortization:
  Goodwill                           $ 25,633      $  6,134        $ -            $ -      $ 31,767
  Other intangibles                  $  1,527      $  1,036        $ -            $ -      $  2,563
                                     --------      --------       ----           ----      --------
                  Total              $ 27,160      $  7,170        $ -            $ -      $ 34,330
                                     ========      ========       ====           ====      ========

Restructuring reserves               $  4,566      $      -        $ -       $  (4,566)    $    -
                                     ========      ========       ====       =========     ========

</TABLE>

                                       S-2

<PAGE>

                                                                    EXHIBIT 23.1

                       CONSENT OF INDEPENDENT ACCOUNTANTS


We  hereby  consent  to the  incorporation  by  reference  in  the  Registration
Statement on Form S-8 (No. 333-10197) of Suburban Propane Partners,  L.P. of our
reports dated  December 8, 1998 and October 21, 1996  appearing on pages F-2 and
F-3 of this Annual  Report on Form 10-K. We also consent to the  application  of
such reports to the Financial  Statement  Schedule  listed under Item 14(a) 2 of
this Form 10-K when such  schedule  is read in  conjunction  with the  financial
statements  referred to in our reports.  The audits  referred to in such reports
also included this schedule.



PricewaterhouseCoopers LLP
Florham  Park, NJ
April 19, 1999








<PAGE>


   
                                                                    EXHIBIT 23.2



                      CONSENT OF INDEPENDENT ACCOUNTANTS


We  hereby  consent  to the  incorporation  by  reference  in  the  Registration
Statement on Form S-8 (No. 333-10197) of Suburban Propane Partners,  L.P. of our
report dated  January 21, 1999  appearing on page  F-23 of this Annual Report on
Form 10-K.



PricewaterhouseCoopers LLP
Florham  Park, NJ
April 21, 1999
    














© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission