EXHIBIT 11.1

DUKE REALTY LIMITED PARTNERSHIP

EARNINGS TO FIXED CHARGES CALCULATION

(in thousands)

	Six Months
	Ended June 30, 2005
Net income from continuing operations, less preferred distributions	$	62,420
Preferred distributions	23,240
Interest expense	70,835
Earnings before fixed charges	$	156,495
Interest expense	$	70,835
Interest costs capitalized	3,554
Total fixed charges	$	74,389
Preferred distributions	23,240
Total fixed charges and preferred distributions	$	97,629
Ratio of earnings to fixed charges	2.10
Ratio of earnings to combined fixed charges and preferred distributions	1.60