Exhibit 12.1

Statement of Computation of Ratio of Earnings to Fixed Charges for TEPPCO Partners, L.P.



|                                        |  |               |   |  |               |   |  |                |   |  |               |   |  |         |  
|--------------------------------------- |  | ------------- | - |  | ------------- | - |  | -------------- | - |  | ------------- | - |  | ------- | -
|                                        |  | 2001          |   |  | 2002          |   |  | 2003           |   |  | 2004          |   |  | 2005    |  
|                                        |  | (as restated) |   |  | (as restated) |   |  | (as restated)  |   |  | (as restated) |   |  |         |  
|                                        |  |               |   |  |               |   |  | (in thousands) |   |  |               |   |  |         |  
|Earnings                                |  |               |   |  |               |   |  |                |   |  |               |   |  |         |  
|Income From Continuing Operations *     |  | 92,533        |   |  | 105,882       |   |  | 104,958        |   |  | 115,347       |   |  | 141,789 |  
|Fixed Charges                           |  | 68,217        |   |  | 73,381        |   |  | 93,294         |   |  | 80,695        |   |  | 93,414  |  
|Distributed Income of Equity Investment |  | 40,800        |   |  | 30,938        |   |  | 28,003         |   |  | 47,213        |   |  | 37,085  |  
|Capitalized Interest                    |  | (4,000        | ) |  | (4,345        | ) |  | (5,290         | ) |  | (4,227        | ) |  | (6,759  | )
|                                        |  |               |   |  |               |   |  |                |   |  |               |   |  |         |  
|Total Earnings                          |  | 197,550       |   |  | 205,856       |   |  | 220,965        |   |  | 239,028       |   |  | 265,529 |  
|                                        |  |               |   |  |               |   |  |                |   |  |               |   |  |         |  
|Fixed Charges                           |  |               |   |  |               |   |  |                |   |  |               |   |  |         |  
|Interest Expense                        |  | 62,057        |   |  | 66,192        |   |  | 84,250         |   |  | 72,053        |   |  | 81,861  |  
|Capitalized Interest                    |  | 4,000         |   |  | 4,345         |   |  | 5,290          |   |  | 4,227         |   |  | 6,759   |  
|Rental Interest Factor                  |  | 2,160         |   |  | 2,844         |   |  | 3,754          |   |  | 4,415         |   |  | 4,794   |  
|                                        |  |               |   |  |               |   |  |                |   |  |               |   |  |         |  
|Total Fixed Charges                     |  | 68,217        |   |  | 73,381        |   |  | 93,294         |   |  | 80,695        |   |  | 93,414  |  
|                                        |  |               |   |  |               |   |  |                |   |  |               |   |  |         |  
|Ratio: Earnings / Fixed Charges         |  | 2.90          |   |  | 2.81          |   |  | 2.37           |   |  | 2.96          |   |  | 2.84    |  
|                                        |  |               |   |  |               |   |  |                |   |  |               |   |  |         |  

---

|* | Excludes minority interest, extraordinary loss, gain on sale of assets and undistributed equity earnings.
|- | ---------------------------------------------------------------------------------------------------------