Energy Transfer Operating (ET+E) 10-Q 2007 Q3 Quarterly report

Exhibit 12.1

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

Sunoco Logistics Partners L.P.

	Nine Months Ended
	September 30, 2007
Fixed Charges:
Interest cost and debt expense	$	29,189
Interest allocable to rental expense (a)		1,594
Total	$	30,783
Earnings:
Income before income tax expense	$	85,075
Equity in income of less than 50 percent owned affiliated companies		(20,801	)
Dividends received from less than 50 percent owned affiliated companies		18,325
Fixed charges		30,783
Interest capitalized		(2,450	)
Amortization of previously capitalized interest		154
Total	$	111,086
Ratio of Earnings to Fixed Charges		3.61

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

38