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,
	2007			2006			2005			2004			2003
Consolidated income	$	533,674		$	601,155		$	419,508		$	268,261		$	104,546
Add: Minority interest		30,643			9,079			5,760			8,128			3,859
Provision for taxes		15,257			21,323			8,362			3,761			5,293
Less: Equity in (income) loss of unconsolidated affiliates		(29,658	)		(21,565	)		(14,548	)		(52,787	)		13,960
Consolidated pre-tax income before minority interest and equity earnings from unconsolidated affiliates		549,916			609,992			419,082			227,363			127,658
Add: Fixed charges		400,065			306,791			264,921			168,463			151,338
Amortization of capitalized interest		9,335			7,894			1,644			974			579
Distributed income of equity investees		73,593			43,032			56,058			68,027			31,882
Subtotal		1,032,909			967,709			741,705			464,827			311,457
Less: Interest capitalized		(75,476	)		(55,660	)		(22,046	)		(2,766	)		(1,595	)
Minority interest		(30,643	)		(9,079	)		(5,760	)		(8,128	)		(3,859	)
Total earnings	$	926,790		$	902,970		$	713,899		$	453,933		$	306,003
Fixed charges:
Interest expense	$	311,764		$	238,023		$	230,549		$	155,740		$	140,806
Capitalized interest		75,476			55,660			22,046			2,766			1,595
Interest portion of rental expense		12,825			13,108			12,326			9,957			8,937
Total	$	400,065		$	306,791		$	264,921		$	168,463		$	151,338
Ratio of earnings to fixed charges		2.32	x		2.94	x		2.69	x		2.69	x		2.02	x

          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.