EXHIBIT 12.1

ENTERPRISE PRODUCTS PARTNERS L.P.
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(Dollars in thousands)

		For the Year Ended December 31,
		2006			2005			2004			2003			2002
Consolidated income		$	601,155		$	419,508		$	268,261		$	104,546		$	95,500
Add:	Minority interest		9,079			5,760			8,128			3,859			2,947
	Provision for taxes		21,323			8,362			3,761			5,293			1,634
Less:	Equity in (income) loss of unconsolidated affiliates		(21,565	)		(14,548	)		(52,787	)		13,960			(35,253	)
Consolidated pre-tax income before minority interest and equity earnings from unconsolidated affiliates			609,992			419,082			227,363			127,658			64,828
Add:	Fixed charges		306,791			264,921			168,463			151,338			111,141
	Amortization of capitalized interest		7,894			1,644			974			579			363
	Distributed income of equity investees		43,032			56,058			68,027			31,882			57,662
	Subtotal		967,709			741,705			464,827			311,457			233,994
Less:	Interest capitalized		(55,660	)		(22,046	)		(2,766	)		(1,595	)		(1,083	)
	Minority interest		(9,079	)		(5,760	)		(8,128	)		(3,859	)		(2,947	)
Total earnings		$	902,970		$	713,899		$	453,933		$	306,003		$	229,964
Fixed charges:
	Interest expense	$	238,023		$	230,549		$	155,740		$	140,806		$	101,580
	Capitalized interest		55,660			22,046			2,766			1,595			1,083
	Interest portion of rental expense		13,108			12,326			9,957			8,937			8,478
	Total	$	306,791		$	264,921		$	168,463		$	151,338		$	111,141
Ratio of earnings to fixed charges			2.89x			2.69x			2.69x			2.02x			2.07x

          These computations take into account our consolidated operations and the distributed income from our equity method investees. For purposes of these calculations, “earnings” is the amount resulting from adding and subtracting the following items:

          Add the following, as applicable:

•	consolidated pre-tax income before minority interest and income or loss from equity investees;
•	fixed charges;
•	amortization of capitalized interest;
•	distributed income of equity investees; and
•	our share of pre-tax losses of equity investees for which charges arising from guarantees are included in fixed charges.
	From the subtotal of the added items, subtract the following, as applicable:
•	interest capitalized;
•	preference security dividend requirements of consolidated subsidiaries; and
•	minority interest in pre-tax income of subsidiaries that have not incurred fixed charges.

          The term “fixed charges” means the sum of the following: interest expensed and capitalized; amortized premiums, discounts and capitalized expenses related to indebtedness; an estimate of interest within rental expenses; and preference dividend requirements of consolidated subsidiaries.