EXHIBIT 12.1

DUKE REALTY LIMITED PARTNERSHIP

EARNINGS TO FIXED CHARGES CALCULATION

(in thousands, except ratios)

	December 31, 2006
Net income from continuing operations, less preferred distributions		$	106,924
Preferred distributions			56,419
Interest expense			179,007
Earnings before fixed charges		$	342,350
Interest expense		$	179,007
Interest costs capitalized			36,260
Total fixed charges			215,267
Preferred distributions			56,419
Total fixed charges and preferred distributions		$	271,686
Ratio of earnings to fixed charges			1.59
Ratio of earnings to combined fixed charges and preferred distributions			1.26