KINDER MORGAN ENERGY PARTNERS, L.P. AND SUBSIDIARIES EXHIBIT 12 - STATEMENT RE: COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES (Dollars In Thousands Except Ratio Amounts) Six Months Ended Six Months Ended ---------------- ---------------- June 30, 2006 June 30, 2005 ---------------- ---------------- (Unaudited) Earnings: Pre-tax income from continuing operations before adjustment for minority interest and equity earnings (including amortization of excess cost of equity investments) per statement of income........................................... $ 467,065 $ 419,395 Add: Fixed charges................................................. 184,398 137,868 Amortization of capitalized interest.......................... 963 621 Distributed income of equity investees........................ 43,429 30,089 Less: Interest capitalized from continuing operations............... (13,986) (2,893) ---------------- ---------------- Income as adjusted............................................ $ 681,869 $ 585,080 ---------------- ---------------- Fixed charges: Interest and debt expense, net per statements of income (includes amortization of debt discount, premium, and debt issuance costs; excludes capitalized interest)................ $ 175,540 $ 129,832 Add: Portion of rents representative of the interest factor........ 8,858 8,036 ---------------- ---------------- Fixed charges................................................. $ 184,398 $ 137,868 ---------------- ---------------- Ratio of earnings to fixed charges............................... 3.70 4.24 ================ ================