EXHIBIT 11.1

DUKE REALTY LIMITED PARTNERSHIP

EARNINGS TO FIXED CHARGES CALCULATION

(in thousands)

	Six Months Ended June 30, 2004
Net income from continuing operations less distributions on preferred units	$	73,732
Distributions on preferred units	16,001
Earnings from sale of land and ownership interests in unconsolidated companies, net of impairment adjustments	(5,733		)
Interest expense	65,169
Earnings before fixed charges	$	149,169
Interest expense	$	65,169
Interest costs capitalized	2,760
Total fixed charges	67,929
Preferred distributions	16,001
Total fixed charges and preferred distributions	$	83,930
Ratio of earnings to fixed charges	$	2.20
Ratio of earnings to fixed charges and preferred distributions	$	1.78