Enterprise Products Partners L.P.

Unaudited Condensed Consolidating Balance Sheet

March 31, 2014

	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	$	993.7	$	45.3	$	(7.0	)	$	1,032.0	$	--	$	(0.3	)	$	1,031.7
Accounts receivable – trade, net		1,410.2		3,581.4		(3.5	)		4,988.1		--		--			4,988.1
Accounts receivable – related parties		330.9		1,472.0		(1,748.6	)		54.3		--		(48.8	)		5.5
Inventories		612.5		366.5		(1.1	)		977.9		--		--			977.9
Prepaid and other current assets		119.2		213.8		(3.4	)		329.6		0.4		--			330.0
Total current assets		3,466.5		5,679.0		(1,763.6	)		7,381.9		0.4		(49.1	)		7,333.2
Property, plant and equipment, net		2,045.3		25,215.7		1.5			27,262.5		--		--			27,262.5
Investments in unconsolidated affiliates		31,585.4		3,233.9		(32,112.9	)		2,706.4		15,487.5		(15,487.5	)		2,706.4
Intangible assets, net		76.6		1,373.3		(15.5	)		1,434.4		--		--			1,434.4
Goodwill		458.8		1,621.1		--			2,079.9		--		--			2,079.9
Other assets		134.0		41.5		(1.5	)		174.0		0.1		--			174.1
Total assets	$	37,766.6	$	37,164.5	$	(33,892.0	)	$	41,039.1	$	15,488.0	$	(15,536.6	)	$	40,990.5

LIABILITIES AND EQUITY
Current liabilities:
Current maturities of debt	$	900.0	$	--	$	--		$	900.0	$	--	$	--		$	900.0
Accounts payable – trade		235.8		521.7		(7.0	)		750.5		0.3		(0.3	)		750.5
Accounts payable – related parties		1,609.7		245.6		(1,764.3	)		91.0		48.8		(48.8	)		91.0
Accrued product payables		1,856.0		3,561.1		(4.5	)		5,412.6		--		--			5,412.6
Accrued interest		171.7		0.4		--			172.1		--		--			172.1
Other current liabilities		61.9		239.0		(3.4	)		297.5		--		(1.7	)		295.8
Total current liabilities		4,835.1		4,567.8		(1,779.2	)		7,623.7		49.1		(50.8	)		7,622.0
Long-term debt		17,452.9		14.9		--			17,467.8		--		--			17,467.8
Deferred tax liabilities		3.9		54.9		(1.6	)		57.2		--		3.4			60.6
Other long-term liabilities		10.1		168.5		(0.5	)		178.1		--		--			178.1
Commitments and contingencies
Equity:
Partners' and other owners' equity		15,464.6		32,288.0		(32,289.7	)		15,462.9		15,438.9		(15,462.9	)		15,438.9
Noncontrolling interests		--		70.4		179.0			249.4		--		(26.3	)		223.1
Total equity		15,464.6		32,358.4		(32,110.7	)		15,712.3		15,438.9		(15,489.2	)		15,662.0
Total liabilities and equity	$	37,766.6	$	37,164.5	$	(33,892.0	)	$	41,039.1	$	15,488.0	$	(15,536.6	)	$	40,990.5

Enterprise Products Partners L.P.

Unaudited Condensed Consolidating Balance Sheet

December 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	$	93.9	$	49.5	$	(20.9	)	$	122.5	$	--	$	--		$	122.5
Accounts receivable – trade, net		1,986.8		3,491.1		(2.4	)		5,475.5		--		--			5,475.5
Accounts receivable – related parties		384.7		1,348.1		(1,726.0	)		6.8		0.2		(0.2	)		6.8
Inventories		948.5		145.4		(0.8	)		1,093.1		--		--			1,093.1
Prepaid and other current assets		140.9		191.4		(6.8	)		325.5		--		--			325.5
Total current assets		3,554.8		5,225.5		(1,756.9	)		7,023.4		0.2		(0.2	)		7,023.4
Property, plant and equipment, net		1,945.0		24,999.7		1.9			26,946.6		--		--			26,946.6
Investments in unconsolidated affiliates		30,819.9		2,921.2		(31,304.0	)		2,437.1		15,214.5		(15,214.5	)		2,437.1
Intangible assets, net		76.9		1,385.3		--			1,462.2		--		--			1,462.2
Goodwill		458.9		1,621.1		--			2,080.0		--		--			2,080.0
Other assets		123.5		67.2		(1.4	)		189.3		0.1		--			189.4
Total assets	$	36,979.0	$	36,220.0	$	(33,060.4	)	$	40,138.6	$	15,214.8	$	(15,214.7	)	$	40,138.7

LIABILITIES AND EQUITY
Current liabilities:
Current maturities of debt	$	1,125.0	$	--	$	--		$	1,125.0	$	--	$	--		$	1,125.0
Accounts payable – trade		103.0		641.6		(20.9	)		723.7		--		--			723.7
Accounts payable – related parties		1,541.8		333.8		(1,724.9	)		150.7		--		(0.2	)		150.5
Accrued product payables		2,388.6		3,224.5		(4.4	)		5,608.7		--		--			5,608.7
Accrued interest		304.2		0.1		--			304.3		--		--			304.3
Other current liabilities		92.3		242.4		(6.7	)		328.0		--		(1.5	)		326.5
Total current liabilities		5,554.9		4,442.4		(1,756.9	)		8,240.4		--		(1.7	)		8,238.7
Long-term debt		16,211.6		14.9		--			16,226.5		--		--			16,226.5
Deferred tax liabilities		4.3		55.0		(1.4	)		57.9		--		2.9			60.8
Other long-term liabilities		11.8		160.5		--			172.3		--		--			172.3
Commitments and contingencies
Equity:
Partners' and other owners' equity		15,196.4		31,475.9		(31,482.4	)		15,189.9		15,214.8		(15,189.9	)		15,214.8
Noncontrolling interests		--		71.3		180.3			251.6		--		(26.0	)		225.6
Total equity		15,196.4		31,547.2		(31,302.1	)		15,441.5		15,214.8		(15,215.9	)		15,440.4
Total liabilities and equity	$	36,979.0	$	36,220.0	$	(33,060.4	)	$	40,138.6	$	15,214.8	$	(15,214.7	)	$	40,138.7

Enterprise Products Partners L.P.

Unaudited Condensed Consolidating Statement of Operations

Three Months Ended March 31, 2014

	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	$	9,490.9		$	8,110.6		$	(4,691.6	)	$	12,909.9		$	--	$	--		$	12,909.9
Costs and expenses:
Operating costs and expenses		9,167.8			7,404.5			(4,691.8	)		11,880.5			--		--			11,880.5
General and administrative costs		7.3			45.7			--			53.0			0.2		--			53.2
Total costs and expenses		9,175.1			7,450.2			(4,691.8	)		11,933.5			0.2		--			11,933.7
Equity in income of unconsolidated affiliates		706.8			85.8			(736.1	)		56.5			799.0		(799.0	)		56.5
Operating income		1,022.6			746.2			(735.9	)		1,032.9			798.8		(799.0	)		1,032.7
Other income (expense):
Interest expense		(220.8	)		(0.1	)		--			(220.9	)		--		--			(220.9	)
Other, net		0.2			(0.5	)		--			(0.3	)		--		--			(0.3	)
Total other expense, net		(220.6	)		(0.6	)		--			(221.2	)		--		--			(221.2	)
Income before income taxes		802.0			745.6			(735.9	)		811.7			798.8		(799.0	)		811.5
Provision for income taxes		(4.2	)		(0.3	)		--			(4.5	)		--		(0.3	)		(4.8	)
Net income		797.8			745.3			(735.9	)		807.2			798.8		(799.3	)		806.7
Net income attributable to noncontrolling interests		--			--			(9.1	)		(9.1	)		--		1.2			(7.9	)
Net income attributable to entity	$	797.8		$	745.3		$	(745.0	)	$	798.1		$	798.8	$	(798.1	)	$	798.8

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 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 Comprehensive Income

Three Months Ended March 31, 2014

	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	$	808.0	$	749.8	$	(735.9	)	$	821.9		$	813.5	$	(814.0	)	$	821.4
Comprehensive income attributable to noncontrolling interests		--		--		(9.1	)		(9.1	)		--		1.2			(7.9	)
Comprehensive income attributable to entity	$	808.0	$	749.8	$	(745.0	)	$	812.8		$	813.5	$	(812.8	)	$	813.5

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 Cash Flows

Three Months Ended March 31, 2014

	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	$	797.8		$	745.3		$	(735.9	)	$	807.2		$	798.8		$	(799.3	)	$	806.7
Reconciliation of net income to net cash flows provided by operating activities:
Depreciation, amortization and accretion		35.4			284.7			(0.2	)		319.9			--			--			319.9
Equity in income of unconsolidated affiliates		(706.8	)		(85.8	)		736.1			(56.5	)		(799.0	)		799.0			(56.5	)
Distributions received from unconsolidated affiliates		1,039.3			68.8			(1,036.4	)		71.7			685.2			(685.2	)		71.7
Net effect of changes in operating accounts and other operating activities		(4.5	)		250.1			14.0			259.6			2.7			--			262.3
Net cash flows provided by operating activities		1,161.2			1,263.1			(1,022.4	)		1,401.9			687.7			(685.5	)		1,404.1
Investing activities:
Capital expenditures, net of contributions in aid of construction costs		(85.3	)		(610.1	)		--			(695.4	)		--			--			(695.4	)
Proceeds from asset sales and insurance recoveries		0.1			96.2			--			96.3			--			--			96.3
Other investing activities		(555.3	)		(255.2	)		548.1			(262.4	)		(80.9	)		80.9			(262.4	)
Cash used in investing activities		(640.5	)		(769.1	)		548.1			(861.5	)		(80.9	)		80.9			(861.5	)
Financing activities:
Borrowings under debt agreements		4,181.5			--			--			4,181.5			--			--			4,181.5
Repayments of debt		(3,160.0	)		--			--			(3,160.0	)		--			--			(3,160.0	)
Cash distributions paid to partners		(685.2	)		(1,044.3	)		1,044.3			(685.2	)		(639.2	)		685.2			(639.2	)
Cash distributions paid to noncontrolling interests		--			--			(8.0	)		(8.0	)		--			--			(8.0	)
Net cash proceeds from issuance of common units		--			--			--			--			83.0			--			83.0
Cash contributions from owners		80.9			546.1			(546.1	)		80.9			--			(80.9	)		--
Other financing activities		(15.9	)		--			(1.9	)		(17.8	)		(50.6	)		--			(68.4	)
Cash provided by (used in) financing activities		401.3			(498.2	)		488.3			391.4			(606.8	)		604.3			388.9
Net change in cash and cash equivalents		922.0			(4.2	)		14.0			931.8			--			(0.3	)		931.5
Cash and cash equivalents, January 1		28.4			49.5			(21.0	)		56.9			--			--			56.9
Cash and cash equivalents, March 31	$	950.4		$	45.3		$	(7.0	)	$	988.7		$	--		$	(0.3	)	$	988.4

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