Energy Transfer Operating (ET+E) 10-Q 2007 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, 2007
Fixed Charges:
Interest cost and debt expense	$	9,315
Interest allocable to rental expense (a)		484
Total	$	9,799
Earnings:
Income before income tax expense	$	22,307
Equity in income of less than 50 percent owned affiliated companies		(4,982	)
Dividends received from less than 50 percent owned affiliated companies		5,455
Fixed charges		9,799
Interest capitalized		(553	)
Amortization of previously capitalized interest		49
Total	$	32,075
Ratio of Earnings to Fixed Charges		3.27

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

42