EXHIBIT 12.1

DUKE REALTY LIMITED PARTNERSHIP

EARNINGS TO FIXED CHARGES CALCULATION

(in thousands, except ratios)

	Nine Months Ended
	September 30, 2007
Net income from continuing operations, less preferred distributions	$	53,680
Preferred distributions	45,679
Interest expense	124,924
Earnings before fixed charges	$	224,283
Interest expense	$	124,924
Interest costs capitalized	43,880
Total fixed charges	$	168,804
Preferred distributions	45,679
Total fixed charges and preferred distributions	$	214,483
Ratio of earnings to fixed charges	1.33
Ratio of earnings to combined fixed charges and preferred distributions	1.05