EX-12.1 2 w20381exv12w1.htm STATEMENT OF COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES exv12w1
 

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