Enterprise Products Partners L.P.

Unaudited Condensed Consolidating Balance Sheet

March 31, 2013

	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	$	1,314.9	$	39.0	$	(5.7	)	$	1,348.2	$	0.2	$	--		$	1,348.4
Accounts receivable – trade, net		1,574.6		2,934.0		(6.4	)		4,502.2		--		--			4,502.2
Accounts receivable – related parties		266.4		1,557.2		(1,797.2	)		26.4		--		(23.7	)		2.7
Inventories		927.7		232.4		(1.0	)		1,159.1		--		--			1,159.1
Prepaid and other current assets		117.5		243.3		(5.3	)		355.5		0.4		--			355.9
Total current assets		4,201.1		5,005.9		(1,815.6	)		7,391.4		0.6		(23.7	)		7,368.3
Property, plant and equipment, net		1,746.3		23,474.2		2.0			25,222.5		--		--			25,222.5
Investments in unconsolidated affiliates		29,249.7		2,047.5		(29,618.2	)		1,679.0		13,906.0		(13,906.0	)		1,679.0
Intangible assets, net		78.1		1,461.7		--			1,539.8		--		--			1,539.8
Goodwill		458.9		1,627.2		--			2,086.1		--		--			2,086.1
Other assets		135.5		76.2		(6.2	)		205.5		0.2		--			205.7
Total assets	$	35,869.6	$	33,692.7	$	(31,438.0	)	$	38,124.3	$	13,906.8	$	(13,929.7	)	$	38,101.4

LIABILITIES AND EQUITY
Current liabilities:
Current maturities of debt	$	1,137.6	$	12.4	$	--		$	1,150.0	$	--	$	--		$	1,150.0
Accounts payable – trade		231.5		565.1		(5.7	)		790.9		--		--			790.9
Accounts payable – related parties		1,759.6		131.8		(1,798.9	)		92.5		24.3		(23.7)			93.1
Accrued product payables		2,177.4		2,739.8		(5.7	)		4,911.5		--		--			4,911.5
Accrued interest		185.0		0.7		--			185.7		--		--			185.7
Other current liabilities		77.1		315.4		(5.2	)		387.3		--		0.1			387.4
Total current liabilities		5,568.2		3,765.2		(1,815.5	)		7,517.9		24.3		(23.6)			7,518.6
Long-term debt		16,378.8		14.9		--			16,393.7		--		--			16,393.7
Deferred tax liabilities		5.3		16.4		(6.2	)		15.5		--		0.6			16.1
Other long-term liabilities		9.9		172.9		--			182.8		--		--			182.8
Commitments and contingencies
Equity:
Partners' and other owners' equity		13,907.4		29,649.2		(29,674.2	)		13,882.4		13,882.5		(13,882.4	)		13,882.5
Noncontrolling interests		--		74.1		57.9			132.0		--		(24.3	)		107.7
Total equity		13,907.4		29,723.3		(29,616.3	)		14,014.4		13,882.5		(13,906.7	)		13,990.2
Total liabilities and equity	$	35,869.6	$	33,692.7	$	(31,438.0	)	$	38,124.3	$	13,906.8	$	(13,929.7	)	$	38,101.4

Enterprise Products Partners L.P.

Unaudited Condensed Consolidating Balance Sheet

December 31, 2012

	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	$	4.3	$	28.0	$	(12.1	)	$	20.2	$	0.2		$	--		$	20.4
Accounts receivable – trade, net		1,585.2		2,768.7		(3.0	)		4,350.9		--			--			4,350.9
Accounts receivable – related parties		180.5		1,372.8		(1,550.8	)		2.5		(0.6	)		0.6			2.5
Inventories		853.6		235.6		(0.8	)		1,088.4		--			--			1,088.4
Prepaid and other current assets		154.9		231.8		(5.8	)		380.9		--			--			380.9
Total current assets		2,778.5		4,636.9		(1,572.5	)		5,842.9		(0.4	)		0.6			5,843.1
Property, plant and equipment, net		1,673.6		23,170.8		2.0			24,846.4		--			--			24,846.4
Investments in unconsolidated affiliates		28,454.4		1,846.9		(28,906.7	)		1,394.6		13,188.0			(13,188.0	)		1,394.6
Intangible assets, net		78.5		1,488.3		--			1,566.8		--			--			1,566.8
Goodwill		458.9		1,627.9		--			2,086.8		--			--			2,086.8
Other assets		126.0		71.4		(0.9	)		196.5		0.2			--			196.7
Total assets	$	33,569.9	$	32,842.2	$	(30,478.1	)	$	35,934.0	$	13,187.8		$	(13,187.4	)	$	35,934.4

LIABILITIES AND EQUITY
Current liabilities:
Current maturities of debt	$	1,516.7	$	29.9	$	--		$	1,546.6	$	--		$	--		$	1,546.6
Accounts payable – trade		226.7		549.8		(12.1	)		764.4		0.1			--			764.5
Accounts payable – related parties		1,584.2		92.9		(1,550.6	)		126.5		--			0.6			127.1
Accrued product payables		1,851.8		2,628.4		(4.0	)		4,476.2		--			--			4,476.2
Accrued interest		300.1		0.7		--			300.8		--			--			300.8
Other current liabilities		266.5		280.0		(5.8	)		540.7		--			(0.2	)		540.5
Total current liabilities		5,746.0		3,581.7		(1,572.5	)		7,755.2		0.1			0.4			7,755.7
Long-term debt		14,640.2		15.0		--			14,655.2		--			--			14,655.2
Deferred tax liabilities		5.1		17.7		(0.9	)		21.9		--			0.6			22.5
Other long-term liabilities		15.6		189.4		--			205.0		--			--			205.0
Commitments and contingencies
Equity:
Partners' and other owners' equity		13,163.0		28,963.7		(28,961.1	)		13,165.6		13,187.7			(13,165.6	)		13,187.7
Noncontrolling interests		--		74.7		56.4			131.1		--			(22.8	)		108.3
Total equity		13,163.0		29,038.4		(28,904.7	)		13,296.7		13,187.7			(13,188.4	)		13,296.0
Total liabilities and equity	$	33,569.9	$	32,842.2	$	(30,478.1	)	$	35,934.0	$	13,187.8		$	(13,187.4	)	$	35,934.4

Enterprise Products Partners L.P.

Unaudited Condensed Consolidating Statement of Operations

Three Months Ended March 31, 2013

	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	$	7,355.5		$	7,440.4		$	(3,412.8	)	$	11,383.1		$	--	$	--		$	11,383.1
Costs and expenses:
Operating costs and expenses		7,143.9			6,689.2			(3,412.7	)		10,420.4			--		--			10,420.4
General and administrative costs		4.7			44.6			--			49.3			0.2		--			49.5
Total costs and expenses		7,148.6			6,733.8			(3,412.7	)		10,469.7			0.2		--			10,469.9
Equity in income of unconsolidated affiliates		746.7			51.2			(753.4	)		44.5			753.7		(753.7	)		44.5
Operating income		953.6			757.8			(753.5	)		957.9			753.5		(753.7	)		957.7
Other income (expense):
Interest expense		(195.3	)		(0.6	)		--			(195.9	)		--		--			(195.9	)
Other, net		0.1			(0.2	)		--			(0.1	)		--		--			(0.1	)
Total other expense, net		(195.2	)		(0.8	)		--			(196.0	)		--		--			(196.0	)
Income before income taxes		758.4			757.0			(753.5	)		761.9			753.5		(753.7	)		761.7
Provision for income taxes		(5.1	)		(1.0	)		--			(6.1	)		--		(0.3	)		(6.4	)
Net income		753.3			756.0			(753.5	)		755.8			753.5		(754.0	)		755.3
Net loss (income) attributable to noncontrolling interests		--			(0.5	)		(2.0	)		(2.5	)		--		0.7			(1.8	)
Net income attributable to entity	$	753.3		$	755.5		$	(755.5	)	$	753.3		$	753.5	$	(753.3	)	$	753.5

Enterprise Products Partners L.P.

Unaudited Condensed Consolidating Statement of Operations

Three Months Ended March 31, 2012

	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	$	7,639.8		$	7,158.5		$	(3,545.8	)	$	11,252.5		$	--	$	--		$	11,252.5
Costs and expenses:
Operating costs and expenses		7,409.8			6,603.6			(3,546.2	)		10,467.2			--		--			10,467.2
General and administrative costs		15.4			30.7			--			46.1			0.2		--			46.3
Total costs and expenses		7,425.2			6,634.3			(3,546.2	)		10,513.3			0.2		--			10,513.5
Equity in income of unconsolidated affiliates		594.5			78.4			(663.0	)		9.9			651.5		(651.5	)		9.9
Operating income		809.1			602.6			(662.6	)		749.1			651.3		(651.5	)		748.9
Other income (expense):
Interest expense		(185.6	)		(0.9	)		--			(186.5	)		--		--			(186.5	)
Other, net		0.1			58.6			--			58.7			--		--			58.7
Total other expense, net		(185.5	)		57.7			--			(127.8	)		--		--			(127.8	)
Income before income taxes		623.6			660.3			(662.6	)		621.3			651.3		(651.5	)		621.1
Benefit from income taxes		27.0			7.4			--			34.4			--		--			34.4
Net income		650.6			667.7			(662.6	)		655.7			651.3		(651.5	)		655.5
Net loss (income) attributable to noncontrolling interests		--			(44.4	)		39.7			(4.7	)		--		0.5			(4.2	)
Net income attributable to entity	$	650.6		$	623.3		$	(622.9	)	$	651.0		$	651.3	$	(651.0	)	$	651.3

Enterprise Products Partners L.P.

Unaudited Condensed Consolidating Statement of Comprehensive Income

Three Months Ended March 31, 2013

	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
Comprehensive income	$	753.0	$	728.4		$	(753.4	)	$	728.0		$	725.8	$	(726.2	)	$	727.6
Comprehensive income attributable to noncontrolling interests		--		(0.5	)		(2.0	)		(2.5	)		--		0.7			(1.8	)
Comprehensive income attributable to entity	$	753.0	$	727.9		$	(755.4	)	$	725.5		$	725.8	$	(725.5	)	$	725.8

Enterprise Products Partners L.P.

Unaudited Condensed Consolidating Statement of Comprehensive Income

Three Months Ended March 31, 2012

	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
Comprehensive income	$	679.8	$	648.1		$	(662.6	)	$	665.3		$	651.3	$	(651.5	)	$	665.1
Comprehensive income attributable to noncontrolling interests		--		(44.4	)		39.7			(4.7	)		--		0.5			(4.2	)
Comprehensive income attributable to entity	$	679.8	$	603.7		$	(622.9	)	$	660.6		$	651.3	$	(651.0	)	$	660.9

Enterprise Products Partners L.P.

Unaudited Condensed Consolidating Statement of Cash Flows

Three Months Ended March 31, 2013

	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	$	753.3		$	756.0		$	(753.5	)	$	755.8		$	753.5		$	(754.0	)	$	755.3
Reconciliation of net income to net cash flows provided by operating activities:
Depreciation, amortization and accretion		33.8			258.2			--			292.0			--			--			292.0
Equity in income of unconsolidated affiliates		(746.7	)		(51.2	)		753.4			(44.5	)		(753.7	)		753.7			(44.5	)
Distributions received from unconsolidated affiliates		1,173.7			50.3			(1,172.7	)		51.3			577.6			(577.6	)		51.3
Net effect of changes in operating accounts and other operating activities		(76.8	)		16.2			6.5			(54.1	)		23.2			(23.3	)		(54.2	)
Net cash flows provided by operating activities		1,137.3			1,029.5			(1,166.3	)		1,000.5			600.6			(601.2	)		999.9
Investing activities:
Capital expenditures, net of contributions in aid of construction costs		(62.1	)		(560.8	)		--			(622.9	)		--			--			(622.9	)
Proceeds from asset sales and insurance recoveries		--			130.5			--			130.5			--			--			130.5
Other investing activities		(958.6	)		(203.9	)		807.7			(354.8	)		(552.5	)		552.5			(354.8	)
Cash used in investing activities		(1,020.7	)		(634.2	)		807.7			(847.2	)		(552.5	)		552.5			(847.2	)
Financing activities:
Borrowings under debt agreements		6,174.6			--			--			6,174.6			--			--			6,174.6
Repayments of debt		(4,809.2	)		(17.4	)		--			(4,826.6	)		--			--			(4,826.6	)
Cash distributions paid to partners		(601.2	)		(1,175.1	)		1,175.1			(601.2	)		(577.6	)		601.2			(577.6	)
Cash distributions paid to noncontrolling interests		--			--			(2.4	)		(2.4	)		--			--			(2.4	)
Net cash proceeds from issuance of common units		--			--			--			--			554.1			--			554.1
Cash contributions from owners		552.5			807.7			(807.7	)		552.5			--			(552.5	)		--
Other financing activities		(186.0	)		--			--			(186.0	)		(24.6	)		--			(210.6	)
Cash provided by (used in) financing activities		1,130.7			(384.8	)		365.0			1,110.9			(48.1	)		48.7			1,111.5
Net change in cash and cash equivalents		1,247.3			10.5			6.4			1,264.2			--			--			1,264.2
Cash and cash equivalents, January 1		--			28.0			(12.1	)		15.9			0.2			--			16.1
Cash and cash equivalents, March 31	$	1,247.3		$	38.5		$	(5.7	)	$	1,280.1		$	0.2		$	--		$	1,280.3

Enterprise Products Partners L.P.

Unaudited Condensed Consolidating Statement of Cash Flows

Three Months Ended March 31, 2012

	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	$	650.6		$	667.7		$	(662.6	)	$	655.7		$	651.3		$	(651.5	)	$	655.5
Reconciliation of net income to net cash flows provided by operating activities:
Depreciation, amortization and accretion		33.0			233.4			(0.3	)		266.1			--			--			266.1
Equity in income of unconsolidated affiliates		(594.5	)		(78.4	)		663.0			(9.9	)		(651.5	)		651.5			(9.9	)
Distributions received from unconsolidated affiliates		10.0			25.8			(8.8	)		27.0			531.6			(531.6	)		27.0
Net effect of changes in operating accounts and other operating activities		(489.4	)		335.8			(191.4	)		(345.0	)		11.5			(0.3	)		(333.8	)
Net cash flows provided by operating activities		(390.3	)		1,184.3			(200.1	)		593.9			542.9			(531.9	)		604.9
Investing activities:
Capital expenditures, net of contributions in aid of construction costs		(16.0	)		(952.1	)		--			(968.1	)		--			--			(968.1	)
Proceeds from asset sales and insurance recoveries		976.1			22.1			--			998.2			--			--			998.2
Other investing activities		(38.9	)		(39.2	)		12.5			(65.6	)		(31.8	)		31.8			(65.6	)
Cash used in investing activities		921.2			(969.2	)		12.5			(35.5	)		(31.8	)		31.8			(35.5	)
Financing activities:
Borrowings under debt agreements		1,396.6			--			--			1,396.6			--			--			1,396.6
Repayments of debt		(1,290.5	)		(9.5	)		--			(1,300.0	)		--			--			(1,300.0	)
Cash distributions paid to partners		(531.6	)		(208.0	)		208.0			(531.6	)		(530.4	)		531.6			(530.4	)
Cash distributions paid to noncontrolling interests		--			(4.4	)		(2.2	)		(6.6	)		--			--			(6.6	)
Cash contributions from noncontrolling interests		--			--			4.9			4.9			--			--			4.9
Net cash proceeds from issuance of common units		--			--			--			--			32.8			--			32.8
Cash contributions from owners		31.8			17.3			(17.3	)		31.8			--			(31.8	)		--
Other financing activities		(84.6	)		--			(0.1	)		(84.7	)		(13.5	)		--			(98.2	)
Cash provided by (used in) financing activities		(478.3	)		(204.6	)		193.3			(489.6	)		(511.1	)		499.8			(500.9	)
Net change in cash and cash equivalents		52.6			10.5			5.7			68.8			--			(0.3	)		68.5
Cash and cash equivalents, January 1		9.7			21.3			(11.2	)		19.8			--			--			19.8
Cash and cash equivalents, March 31	$	62.3		$	31.8		$	(5.5	)	$	88.6		$	--		$	(0.3	)	$	88.3