EX-12.01 2 a2168129zex-12_01.htm EXHIBIT 12.01
QuickLinks -- Click here to rapidly navigate through this document


Exhibit 12.01


VALERO L.P.
STATEMENT OF COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(Thousands of Dollars, Except Ratio)

 
  Year Ended December 31,
 
 
  2005
  2004
  2003
  2002
  2001
 
Earnings:                                
Income from continuing operations before provision for income taxes and income from equity investees   $ 110,069   $ 77,074   $ 67,177   $ 52,350   $ 42,694  
Add:                                
  Fixed charges     46,211     21,625     16,443     5,492     4,203  
  Amortization of capitalized interest     80     60     55     48     39  
Distributions from joint ventures     4,657     1,373     2,803     3,590     2,874  
Less: Interest capitalized     (1,008 )   (192 )   (123 )   (255 )   (298 )
   
 
 
 
 
 
    Total earnings   $ 160,009   $ 99,940   $ 86,355   $ 61,225   $ 49,512  
   
 
 
 
 
 
Fixed charges:                                
  Interest expense (1)   $ 41,616   $ 20,630   $ 15,291   $ 4,968   $ 3,721  
  Amortization of debt issuance costs     622     407     740     160     90  
  Interest capitalized     1,008     192     123     255     298  
  Rental expense interest factor (2)     2,965     396     289     109     94  
   
 
 
 
 
 
    Total fixed charges   $ 46,211   $ 21,625   $ 16,443   $ 5,492   $ 4,203  
   
 
 
 
 
 
Ratio of earnings to fixed charges     3.5x     4.6x     5.3x     11.1x     11.8x  
   
 
 
 
 
 

(1)
The "interest and other expense, net" reported in Valero L.P.'s consolidated statements of income for the years ended December 31, 2005 and 2004 includes investment income of $850,000 and $221,000, respectively and includes other expense of ($2,237,000) and ($134,000), respectively.

(2)
The interest portion of rental expense represents one-third of rents, which is deemed representative of the interest portion of rental expense.



QuickLinks

VALERO L.P. STATEMENT OF COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES (Thousands of Dollars, Except Ratio)