| PANHANDLE EASTERN PIPE LINE COMPANY, LP                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |   |               |    |   |                    |   |    |   |   |   |    |   |   |   |    |   |   |   |
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|--------------------|---------|--------|-------------------------|--------|---------|--------|--------|--------|---------|--------|--------|--------|---------|--------|--------|--------|
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                |   |               |    |   |                    |   |    |   |   |   |    |   |   |   |    |   |   |   |   |   |
| RATIO OF EARNINGS TO FIXED CHARGES                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |   |               |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                |   |               |    |   |                    |   |    |   |   |   |    |   |   |   |    |   |   |   |   |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                |   |               |    |   |                    |   |    |   |   |   |    |   |   |   |    |   |   |   |   |   |
|   The following table sets forth the consolidated ratio of earnings to fixed charges on an historical basis for the nine months ended September 30, 2010 and the years ended December 31, 2009, 2008, 2007, 2006 and 2005. For the purpose of calculating such ratios, “earnings” consist of pre-tax income from continuing operations before income or loss from equity investees, adjusted to reflect distributed income from equity investments, and fixed charges, less capitalized interest. “Fixed charges” consist of interest costs, amortization of debt discount, premiums and issuance costs and an estimate of interest implicit in rentals. No adjustment has been made to earnings for the amortization of capital interest for the periods presented as such amount is immaterial. Interest on FIN 48 liabilities is excluded from the computation of fixed charges as it is recorded by the Company in income tax expense versus interest expense. |   |               |    |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                |   |               |    |   |                    |   |    |   |   |   |    |   |   |   |    |   |   |   |   |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                |   |               |    |   |                    |   |    |   |   |   |    |   |   |   |    |   |   |   |   |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                |   |               |    |   |                    |   |    |   |   |   |    |   |   |   |    |   |   |   |   |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                |   | 9 Months Ended     |    |   | Year Ended December 31, |   |    |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                |   | September 30, 2010 |    |   | 2009                    |   |    | 2008   |   |   | 2007    |   |   | 2006   |    |   | 2005   |   |   |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                |   | (In thousands)     |    |
| FIXED CHARGES:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      |   |               |    |   |                    |   |    |   |   |   |    |   |   |   |    |   |   |   |   |   |
| Interest Expense                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    |   | $                  | 75,358  |   |                    | $      | 82,881  |   |   | $      | 90,514  |   |   | $      | 83,748  |   |   | $      | 63,322 |   |   | $ | 49,578 |   |   |   |
| Net amortization of debt discount, premium and                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      |   |               |    |   |                    |   |    |   |   |   |    |   |   |   |    |   |   |   |   |   |   |   |   |   |   |   |
|   issuance expense                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        |   |               | 1,092   |   |                    |   | 1,615   |   |   |   | (1,457  | )      |   |   | (1,197  | )      |   |   | (1,333 | ) |   |   | (1,293 | ) |   |   |
| Capitalized Interest                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                |   |               | 6,303   |   |                    |   | 25,701  |   |   |   | 18,910  |   |   |   | 14,203  |   |   |   | 4,645 |   |   |   | 8,838 |   |   |   |
| Interest portion of rental expense                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |   |               | 3,534   |   |                    |   | 4,122   |   |   |   | 3,050   |   |   |   | 3,582   |   |   |   | 3,780 |   |   |   | 4,284 |   |   |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                |   |               |    |   |                    |   |    |   |   |   |    |   |   |   |    |   |   |   |   |   |   |   |   |   |   |   |
| Total Fixed Charges                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 |   | $                  | 86,287  |   |                    | $      | 114,319 |   |   | $      | 111,017 |   |   | $      | 100,336 |   |   | $      | 70,414 |   |   | $ | 61,407 |   |   |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                |   |               |    |   |                    |   |    |   |   |   |    |   |   |   |    |   |   |   |   |   |   |   |   |   |   |   |
| EARNINGS:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           |   |               |    |   |                    |   |    |   |   |   |    |   |   |   |    |   |   |   |   |   |   |   |   |   |   |   |
| Consolidated pre-tax income (loss) from continuing                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |   |               |    |   |                    |   |    |   |   |   |    |   |   |   |    |   |   |   |   |   |   |   |   |   |   |   |
|    operations                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        |   | $                  | 168,167 |   |                    | $      | 242,315 |   |   | $      | 247,206 |   |   | $      | 246,742 |   |   | $      | 225,794 |   |   | $ | 166,189 |   |   |   |
| Earnings of equity investments                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      |   |               | (178    | )      |                    |   | (224    | )      |   |   | (304    | )      |   |   | (299    | )      |   |   | (172 | ) |   |   | (226 | ) |   |   |
| Distributed income from equity investments                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          |   |               | -       |   |                    |   | -       |   |   |   | -       |   |   |   | -       |   |   |   | 174 |   |   |   | 203 |   |   |   |
| Capitalized interest                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                |   |               | (6,303  | )      |                    |   | (25,701 | )      |   |   | (18,910 | )      |   |   | (14,203 | )      |   |   | (4,645 | ) |   |   | (8,838 | ) |   |   |
| Minority interest                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   |   |               | -       |   |                    |   | -       |   |   |   | -       |   |   |   | -       |   |   |   | - |   |   |   | - |   |   |   |
| Total fixed charges (from above)                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    |   |               | 86,287  |   |                    |   | 114,319 |   |   |   | 111,017 |   |   |   | 100,336 |   |   |   | 70,414 |   |   |   | 61,407 |   |   |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                |   |               |    |   |                    |   |    |   |   |   |    |   |   |   |    |   |   |   |   |   |   |   |   |   |   |   |
| Earnings Available for Fixed Charges                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                |   | $                  | 247,973 |   |                    | $      | 330,709 |   |   | $      | 339,009 |   |   | $      | 332,576 |   |   | $      | 291,565 |   |   | $ | 218,735 |   |   |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                |   |               |    |   |                    |   |    |   |   |   |    |   |   |   |    |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                |   |               |    |   |                    |   |    |   |   |   |    |   |   |   |    |   |   |   |   |   |   |   |   |   |   |   |
| Ratio of Earnings to Fixed Charges                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |   |               | 2.9     |   |                    |   | 2.9     |   |   |   | 3.1     |   |   |   | 3.3     |   |   |   | 4.1 |   |   |   | 3.6 |   |   |   |