Enterprise Products Partners L.P.

Unaudited Condensed Consolidating Balance Sheet

June 30, 2011

	EPO and Subsidiaries
	Subsidiary Issuer (EPO)			Other Subsidiaries (Non- guarantor)		EPO and Subsidiaries Eliminations and Adjustments			Consolidated EPO and Subsidiaries		Enterprise Products Partners L.P. (Guarantor)			Eliminations and Adjustments			Consolidated Total
ASSETS
Current assets:
Cash and cash equivalents and restricted cash	$	198.8		$	60.1	$	(33.3	)	$	225.6	$	--		$	(0.3	)	$	225.3
Accounts receivable – trade, net		1,647.9			2,676.2		(49.8	)		4,274.3		--			--			4,274.3
Accounts receivable – related parties		(1,381.8	)		1,345.4		79.6			43.2		(5.5	)		--			37.7
Prepaid and other current assets		1,041.3			378.4		(18.9	)		1,400.8		0.4			--			1,401.2
Total current assets		1,506.2			4,460.1		(22.4	)		5,943.9		(5.1	)		(0.3	)		5,938.5
Property, plant and equipment, net		1,490.9			19,317.8		(9.8	)		20,798.9		--			--			20,798.9
Investments in unconsolidated affiliates		23,540.1			6,248.0		(27,702.2	)		2,085.9		11,259.6			(11,259.6	)		2,085.9
Intangible assets, net		148.9			1,621.8		(14.1	)		1,756.6		--			--			1,756.6
Goodwill		454.3			1,652.8		--			2,107.1		--			--			2,107.1
Other assets		255.2			162.9		(126.7	)		291.4		--			--			291.4
Total assets	$	27,395.6		$	33,463.4	$	(27,875.2	)	$	32,983.8	$	11,254.5		$	(11,259.9	)	$	32,978.4

LIABILITIES AND EQUITY
Current liabilities:
Current maturities of debt	$	490.5		$	291.8	$	--		$	782.3	$	--		$	--		$	782.3
Accounts payable – trade		252.9			550.7		(33.3	)		770.3		0.3			(0.3	)		770.3
Accounts payable – related parties		--			225.5		(42.3	)		183.2		--			--			183.2
Accrued product payables		2,143.9			2,693.0		(50.9	)		4,786.0		--			--			4,786.0
Accrued interest		269.1			2.1		(0.2	)		271.0		--			--			271.0
Other current liabilities		218.4			359.6		(12.2	)		565.8		--			0.2			566.0
Total current liabilities		3,374.8			4,122.7		(138.9	)		7,358.6		0.3			(0.1	)		7,358.8
Long-term debt		12,575.2			978.4		(8.9	)		13,544.7		--			--			13,544.7
Other long-term liabilities		26.5			274.4		(0.4	)		300.5		--			(0.9	)		299.6
Commitments and contingencies
Equity:
Partners' and other owners' equity		11,419.1			23,852.5		(24,027.3	)		11,244.3		11,254.2			(11,244.3	)		11,254.2
Noncontrolling interest		--			4,235.4		(3,699.7	)		535.7		--			(14.6	)		521.1
Total equity		11,419.1			28,087.9		(27,727.0	)		11,780.0		11,254.2			(11,258.9	)		11,775.3
Total liabilities and equity	$	27,395.6		$	33,463.4	$	(27,875.2	)	$	32,983.8	$	11,254.5		$	(11,259.9	)	$	32,978.4

Enterprise Products Partners L.P.

Unaudited Condensed Consolidating Balance Sheet

December 31, 2010

	EPO and Subsidiaries
	Subsidiary Issuer (EPO)			Other Subsidiaries (Non- guarantor)		EPO and Subsidiaries Eliminations and Adjustments			Consolidated EPO and Subsidiaries		Enterprise Products Partners L.P. (Guarantor)			Eliminations and Adjustments			Consolidated Total
ASSETS
Current assets:
Cash and cash equivalents and restricted cash	$	97.1		$	70.0	$	(2.9	)	$	164.2	$	--		$	--		$	164.2
Accounts receivable – trade, net		1,684.1			2,127.9		(11.9	)		3,800.1		--			--			3,800.1
Accounts receivable – related parties		(952.7	)		927.6		63.2			38.1		(1.3	)		--			36.8
Prepaid and other current assets		1,030.7			486.2		(10.9	)		1,506.0		--			--			1,506.0
Total current assets		1,859.2			3,611.7		37.5			5,508.4		(1.3	)		--			5,507.1
Property, plant and equipment, net		1,461.0			17,881.9		(10.0	)		19,332.9		--			--			19,332.9
Investments in unconsolidated affiliates		22,640.3			6,254.0		(26,601.2	)		2,293.1		11,375.5			(11,375.5	)		2,293.1
Intangible assets, net		155.5			1,700.8		(14.6	)		1,841.7		--			--			1,841.7
Goodwill		469.1			1,638.6		--			2,107.7		--			--			2,107.7
Other assets		296.4			126.7		(144.8	)		278.3		--			--			278.3
Total assets	$	26,881.5		$	31,213.7	$	(26,733.1	)	$	31,362.1	$	11,374.2		$	(11,375.5	)	$	31,360.8

LIABILITIES AND EQUITY
Current liabilities:
Current maturities of debt	$	--		$	282.3	$	--		$	282.3	$	--		$	--		$	282.3
Accounts payable – trade		138.1			406.8		(2.9	)		542.0		--			--			542.0
Accounts payable – related parties		--			204.3		(71.2	)		133.1		--			--			133.1
Accrued product payables		2,057.2			2,124.8		(17.2	)		4,164.8		--			--			4,164.8
Accrued interest		251.3			1.8		(0.2	)		252.9		--			--			252.9
Other current liabilities		217.2			294.7		(6.9	)		505.0		--			0.1			505.1
Total current liabilities		2,663.8			3,314.7		(98.4	)		5,880.1		--			0.1			5,880.2
Long-term debt		12,663.7			626.4		(8.9	)		13,281.2		--			--			13,281.2
Other long-term liabilities		48.0			251.5		(0.1	)		299.4		--			(0.8	)		298.6
Commitments and contingencies
Equity:
Partners' and other owners' equity		11,506.0			23,176.8		(23,321.2	)		11,361.6		11,374.2			(11,361.6	)		11,374.2
Noncontrolling interest		--			3,844.3		(3,304.5	)		539.8		--			(13.2	)		526.6
Total equity		11,506.0			27,021.1		(26,625.7	)		11,901.4		11,374.2			(11,374.8	)		11,900.8
Total liabilities and equity	$	26,881.5		$	31,213.7	$	(26,733.1	)	$	31,362.1	$	11,374.2		$	(11,375.5	)	$	31,360.8

Enterprise Products Partners L.P.

Unaudited Condensed Consolidating Statement of Operations

Three Months Ended June 30, 2011

	EPO and Subsidiaries
	Subsidiary Issuer (EPO)			Other Subsidiaries (Non- guarantor)			EPO and Subsidiaries Eliminations and Adjustments			Consolidated EPO and Subsidiaries			Enterprise Products Partners L.P. (Guarantor)		Eliminations and Adjustments			Consolidated Total
Revenues	$	7,959.5		$	7,194.7		$	(3,937.7	)	$	11,216.5		$	--	$	--		$	11,216.5
Costs and expenses:
Operating costs and expenses		7,824.2			6,646.7			(3,937.6	)		10,533.3			--		--			10,533.3
General and administrative costs		3.4			43.8			--			47.2			3.2		--			50.4
Total costs and expenses		7,827.6			6,690.5			(3,937.6	)		10,580.5			3.2		--			10,583.7
Equity in income of unconsolidated affiliates		492.8			24.9			(506.6	)		11.1			436.9		(436.9	)		11.1
Operating income		624.7			529.1			(506.7	)		647.1			433.7		(436.9	)		643.9
Other income (expense):
Interest expense		(184.0	)		(6.2	)		1.9			(188.3	)		--		--			(188.3	)
Other, net		1.9			0.3			(1.9	)		0.3			--		--			0.3
Total other expense, net		(182.1	)		(5.9	)		--			(188.0	)		--		--			(188.0	)
Income before provision for income taxes		442.6			523.2			(506.7	)		459.1			433.7		(436.9	)		455.9
Provision for income taxes		(5.7	)		(1.6	)		--			(7.3	)		--		(0.1	)		(7.4	)
Net income		436.9			521.6			(506.7	)		451.8			433.7		(437.0	)		448.5
Net loss (income) attributable to noncontrolling interest		--			(7.5	)		(7.5	)		(15.0	)		--		0.2			(14.8	)
Net income attributable to entity	$	436.9		$	514.1		$	(514.2	)	$	436.8		$	433.7	$	(436.8	)	$	433.7

Enterprise Products Partners L.P.

Unaudited Condensed Consolidating Statement of Operations

Three Months Ended June 30, 2010

	EPO and Subsidiaries
	Subsidiary Issuer (EPO)			Other Subsidiaries (Non-guarantor)			EPO and Subsidiaries Eliminations and Adjustments			Consolidated EPO and Subsidiaries			Enterprise Products Partners L.P. (Guarantor)		Holdings and EPGP			Eliminations and Adjustments			Consolidated Total
Revenues	$	5,658.5		$	4,787.3		$	(2,902.4	)	$	7,543.4		$	--	$	--		$	--		$	7,543.4
Costs and expenses:
Operating costs and expenses		5,550.4			4,325.8			(2,902.0	)		6,974.2			--		--			--			6,974.2
General and administrative costs		2.9			32.8			--			35.7			2.2		2.6			--			40.5
Total costs and expenses		5,553.3			4,358.6			(2,902.0	)		7,009.9			2.2		2.6			--			7,014.7
Equity in income of unconsolidated affiliates		419.3			42.4			(445.0	)		16.7			359.4		130.1			(495.2	)		11.0
Operating income		524.5			471.1			(445.4	)		550.2			357.2		127.5			(495.2	)		539.7
Other income (expense):
Interest expense		(164.1	)		(7.0	)		2.5			(168.6	)		--		(10.6	)		--			(179.2	)
Other, net		2.6			0.3			(2.5	)		0.4			--		--			--			0.4
Total other expense, net		(161.5	)		(6.7	)		--			(168.2	)		--		(10.6	)		--			(178.8	)
Income before provision for income taxes		363.0			464.4			(445.4	)		382.0			357.2		116.9			(495.2	)		360.9
Provision for income taxes		(3.4	)		(3.1	)		--			(6.5	)		--		--			--			(6.5	)
Net income		359.6			461.3			(445.4	)		375.5			357.2		116.9			(495.2	)		354.4
Net loss (income) attributable to noncontrolling interest		--			6.4			(22.7	)		(16.3	)		--		--			(284.0	)		(300.3	)
Net income attributable to entity	$	359.6		$	467.7		$	(468.1	)	$	359.2		$	357.2	$	116.9		$	(779.2	)	$	54.1

Enterprise Products Partners L.P.

Unaudited Condensed Consolidating Statement of Operations

Six Months Ended June 30, 2011

	EPO and Subsidiaries
	Subsidiary Issuer (EPO)			Other Subsidiaries (Non- guarantor)			EPO and Subsidiaries Eliminations and Adjustments			Consolidated EPO and Subsidiaries			Enterprise Products Partners L.P. (Guarantor)		Eliminations and Adjustments			Consolidated Total
Revenues	$	16,284.3		$	13,273.4		$	(8,157.5	)	$	21,400.2		$	--	$	--		$	21,400.2
Costs and expenses:
Operating costs and expenses		16,002.4			12,225.3			(8,157.3	)		20,070.4			--		--			20,070.4
General and administrative costs		4.3			77.5			--			81.8			6.5		--			88.3
Total costs and expenses		16,006.7			12,302.8			(8,157.3	)		20,152.2			6.5		--			20,158.7
Equity in income of unconsolidated affiliates		950.8			56.7			(980.2	)		27.3			860.9		(860.9	)		27.3
Operating income		1,228.4			1,027.3			(980.4	)		1,275.3			854.4		(860.9	)		1,268.8
Other income (expense):
Interest expense		(363.0	)		(12.9	)		3.8			(372.1	)		--		--			(372.1	)
Other, net		3.9			0.7			(3.8	)		0.8			--		--			0.8
Total other expense, net		(359.1	)		(12.2	)		--			(371.3	)		--		--			(371.3	)
Income before provision for income taxes		869.3			1,015.1			(980.4	)		904.0			854.4		(860.9	)		897.5
Provision for income taxes		(8.5	)		(5.9	)		--			(14.4	)		--		(0.1	)		(14.5	)
Net income		860.8			1,009.2			(980.4	)		889.6			854.4		(861.0	)		883.0
Net loss (income) attributable to noncontrolling interest		--			(10.9	)		(18.2	)		(29.1	)		--		0.5			(28.6	)
Net income attributable to entity	$	860.8		$	998.3		$	(998.6	)	$	860.5		$	854.4	$	(860.5	)	$	854.4

Enterprise Products Partners L.P.

Unaudited Condensed Consolidating Statement of Operations

Six Months Ended June 30, 2010

	EPO and Subsidiaries
	Subsidiary Issuer (EPO)			Other Subsidiaries (Non-guarantor)			EPO and Subsidiaries Eliminations and Adjustments			Consolidated EPO and Subsidiaries			Enterprise Products Partners L.P. (Guarantor)		Holdings and EPGP			Eliminations and Adjustments			Consolidated Total
Revenues	$	12,615.9		$	9,400.3		$	(5,928.3	)	$	16,087.9		$	--	$	--		$	--		$	16,087.9
Costs and expenses:
Operating costs and expenses		12,396.5			8,478.1			(5,928.5	)		14,946.1			--		--			--			14,946.1
General and administrative costs		2.9			68.4			--			71.3			4.2		5.3			--			80.8
Total costs and expenses		12,399.4			8,546.5			(5,928.5	)		15,017.4			4.2		5.3			--			15,026.9
Equity in income of unconsolidated affiliates		833.0			95.9			(896.2	)		32.7			739.2		272.1			(1,006.4	)		37.6
Operating income		1,049.5			949.7			(896.0	)		1,103.2			735.0		266.8			(1,006.4	)		1,098.6
Other income (expense):
Interest expense		(307.9	)		(14.4	)		5.1			(317.2	)		--		(19.9	)		--			(337.1	)
Other, net		5.4			0.2			(5.1	)		0.5			--		--			--			0.5
Total other expense, net		(302.5	)		(14.2	)		--			(316.7	)		--		(19.9	)		--			(336.6	)
Income before provision for income taxes		747.0			935.5			(896.0	)		786.5			735.0		246.9			(1,006.4	)		762.0
Provision for income taxes		(8.3	)		(6.9	)		--			(15.2	)		--		--			--			(15.2	)
Net income		738.7			928.6			(896.0	)		771.3			735.0		246.9			(1,006.4	)		746.8
Net loss (income) attributable to noncontrolling interest		--			6.6			(39.0	)		(32.4	)		--		--			(590.4	)		(622.8	)
Net income attributable to entity	$	738.7		$	935.2		$	(935.0	)	$	738.9		$	735.0	$	246.9		$	(1,596.8	)	$	124.0

Enterprise Products Partners L.P.

Unaudited Condensed Consolidating Statement of Cash Flows

Six Months Ended June 30, 2011

	EPO and Subsidiaries
	Subsidiary Issuer (EPO)			Other Subsidiaries (Non- guarantor)			EPO and Subsidiaries Eliminations and Adjustments			Consolidated EPO and Subsidiaries			Enterprise Products Partners L.P. (Guarantor)			Eliminations and Adjustments			Consolidated Total
Operating activities:
Net income	$	860.8		$	1,009.2		$	(980.4	)	$	889.6		$	854.4		$	(861.0	)	$	883.0
Adjustments to reconcile net income to cash provided by operating activities:
Depreciation, amortization and accretion		56.6			428.9			(0.7	)		484.8			--			--			484.8
Equity in income of unconsolidated affiliates		(950.8	)		(56.7	)		980.2			(27.3	)		(860.9	)		860.9			(27.3	)
Distributions received from unconsolidated affiliates		115.3			111.9			(142.4	)		84.8			979.8			(979.8	)		84.8
Net effect of changes in operating accounts and other operating activities		1,076.0			(383.2	)		(365.1	)		327.7			1.5			--			329.2
Cash provided by operating activities		1,157.9			1,110.1			(508.4	)		1,759.6			974.8			(979.9	)		1,754.5
Investing activities:
Capital expenditures, net of contributions in aid of construction costs		(50.6	)		(1,659.2	)		--			(1,709.8	)		--			--			(1,709.8	)
Other investing activities		(466.5	)		231.9			452.2			217.6			(49.2	)		49.2			217.6
Cash used in investing activities		(517.1	)		(1,427.3	)		452.2			(1,492.2	)		(49.2	)		49.2			(1,492.2	)
Financing activities:
Borrowings under debt agreements		3,372.1			419.0			--			3,791.1			--			--			3,791.1
Repayments of debt		(2,976.0	)		(57.5	)		--			(3,033.5	)		--			--			(3,033.5	)
Cash distributions paid to partners		(979.8	)		(440.0	)		440.0			(979.8	)		(966.5	)		979.8			(966.5	)
Cash distributions paid to noncontrolling interest		--			(72.8	)		38.0			(34.8	)		--			--			(34.8	)
Cash contributions from noncontrolling interest		--			449.4			(446.6	)		2.8			--			(0.2	)		2.6
Net cash proceeds from issuance of common units		--			--			--			--			45.1			--			45.1
Cash contributions from members		49.2			5.6			(5.6	)		49.2			--			(49.2	)		--
Other financing activities		(18.5	)		--			--			(18.5	)		(4.2	)		--			(22.7	)
Cash provided by (used in) financing activities		(553.0	)		303.7			25.8			(223.5	)		(925.6	)		930.4			(218.7	)
Net change in cash and cash equivalents		87.8			(13.5	)		(30.4	)		43.9			--			(0.3	)		43.6
Cash and cash equivalents, January 1		0.5			67.9			(2.9	)		65.5			--			--			65.5
Cash and cash equivalents, June 30	$	88.3		$	54.4		$	(33.3	)	$	109.4		$	--		$	(0.3	)	$	109.1

Enterprise Products Partners L.P.

Unaudited Condensed Consolidating Statement of Cash Flows

Six Months Ended June 30, 2010

	EPO and Subsidiaries
	Subsidiary Issuer (EPO)			Other Subsidiaries (Non-guarantor)			EPO and Subsidiaries Eliminations and Adjustments			Consolidated EPO and Subsidiaries			Enterprise Products Partners L.P. (Guarantor)			Holdings and EPGP			Eliminations and Adjustments			Consolidated Total
Operating activities:
Net income	$	738.7		$	928.6		$	(896.0	)	$	771.3		$	735.0		$	246.9		$	(1,006.4	)	$	746.8
Adjustments to reconcile net income to cash provided by operating activities:
Depreciation, amortization and accretion		45.7			406.4			(0.7	)		451.4			--			2.1			--			453.5
Equity in income of unconsolidated affiliates		(833.0	)		(95.9	)		896.2			(32.7	)		(739.2	)		(272.1	)		1,006.4			(37.6	)
Distributions received from unconsolidated affiliates		88.0			85.4			(114.6	)		58.8			838.7			317.0			(1,113.2	)		101.3
Net effect of changes in operating accounts and other operating activities		384.9			(870.9	)		140.5			(345.5	)		1.4			0.6			(0.1	)		(343.6	)
Cash provided by operating activities		424.3			453.6			25.4			903.3			835.9			294.5			(1,113.3	)		920.4
Investing activities:
Capital expenditures, net of contributions in aid of construction costs		63.2			(801.3	)		--			(738.1	)		--			--			--			(738.1	)
Cash used for business combinations		(2.2	)		(1,218.0	)		--			(1,220.2	)		--			--			--			(1,220.2	)
Other investing activities		(1,440.1	)		59.0			1,447.6			66.5			(988.9	)		(51.5	)		1,040.4			66.5
Cash used in investing activities		(1,379.1	)		(1,960.3	)		1,447.6			(1,891.8	)		(988.9	)		(51.5	)		1,040.4			(1,891.8	)
Financing activities:
Borrowings under debt agreements		3,435.7			103.1			--			3,538.8			--			55.1			--			3,593.9
Repayments of debt		(2,191.9	)		(23.1	)		--			(2,215.0	)		--			(41.7	)		--			(2,256.7	)
Cash distributions paid to partners		(838.7	)		(109.7	)		109.7			(838.7	)		(830.9	)		(274.9	)		1,794.9			(149.6	)
Cash distributions paid to noncontrolling interest		--			(52.5	)		15.9			(36.6	)		--			--			(683.9	)		(720.5	)
Cash contributions from noncontrolling interest		--			213.2			(211.3	)		1.9			--			--			960.0			961.9
Net cash proceeds from issuance of common units		--			--			--			--			990.1			--			(990.1	)		--
Cash contributions from members		988.9			1,387.6			(1,387.6	)		988.9			--			19.8			(1,008.7	)		--
Other financing activities		(13.5	)		--			--			(13.5	)		(3.6	)		--			0.6			(16.5	)
Cash provided by (used in) financing activities		1,380.5			1,518.6			(1,473.3	)		1,425.8			155.6			(241.7	)		72.8			1,412.5
Effect of exchange rate changes on cash		--			0.1			--			0.1			--			--			--			0.1
Net change in cash and cash equivalents		425.7			11.9			(0.3	)		437.3			2.6			1.3			(0.1	)		441.1
Cash and cash equivalents, January 1		14.4			46.3			(6.2	)		54.5			--			0.7			0.1			55.3
Cash and cash equivalents, June 30	$	440.1		$	58.3		$	(6.5	)	$	491.9		$	2.6		$	2.0		$	--		$	496.5