Energy Transfer Operating (ET+E) 10-Q 2005 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, 2005
Fixed Charges:
Interest cost and debt expense	$	16,446
Interest allocable to rental expense (a)		1,115
Total	$	17,561
Earnings:
Income before income tax expense	$	48,159
Equity in income of less than 50 percent owned affiliated companies		(10,829	)
Dividends received from less than 50 percent owned affiliated companies		9,147
Fixed charges		17,561
Interest capitalized		(500	)
Amortization of previously capitalized interest		107
Total	$	63,645
Ratio of Earnings to Fixed Charges		3.62

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