EXHIBIT 11.1

DUKE REALTY LIMITED PARTNERSHIP
EARNINGS TO FIXED CHARGES CALCULATION
(in thousands, except ratios)

	Nine Months
	Ended September 30, 2005
Net income from continuing operations, less preferred distributions	$	73,123
Preferred distributions	34,859
Interest expense	88,946
Earnings before fixed charges	$	196,928
Interest expense	$	88,946
Interest costs capitalized	5,823
Total fixed charges	$	94,769
Preferred distributions	34,859
Total fixed charges and preferred distributions	$	129,628
Ratio of earnings to fixed charges	2.08
Ratio of earnings to combined fixed charges and preferred distributions	1.52