Energy Transfer Operating (ET+E) 10-Q 2007 Q2 Quarterly report

Exhibit 12.1

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

Sunoco Logistics Partners L.P.

	Six Months Ended
	June 30, 2007
Fixed Charges:
Interest cost and debt expense	$	19,806
Interest allocable to rental expense (a)		1,044
Total	$	20,850
Earnings:
Income before income tax expense	$	47,561
Equity in income of less than 50 percent owned affiliated companies		(12,357	)
Dividends received from less than 50 percent owned affiliated companies		11,141
Fixed charges		20,850
Interest capitalized		(1,498	)
Amortization of previously capitalized interest		100
Total	$	65,797
Ratio of Earnings to Fixed Charges		3.16

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

50