Energy Transfer Operating (ET+E) 10-Q 2006 Q1 Quarterly report

Exhibit 12.1

STATEMENT OF COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(UNAUDITED)

Sunoco Logistics Partners L.P.

	Three Months Ended
	March 31, 2006
Fixed Charges:
Interest cost and debt expense	$	6,859
Interest allocable to rental expense (a)		480
Total	$	7,339
Earnings:
Income before income tax expense	$	18,424
Equity in income of less than 50 percent owned affiliated companies		(2,202	)
Dividends received from less than 50 percent owned affiliated companies		2,456
Fixed charges		7,339
Interest capitalized		(556	)
Amortization of previously capitalized interest		41
Total	$	25,502
Ratio of Earnings to Fixed Charges		3.47

(a) Represents one-third of the total operating lease rental expense which is that portion deemed to be interest.

31