EXHIBIT 12.1

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

	Six Months
	Ended June 30, 2007
Net income from continuing operations, less preferred distributions	$	38,852
Preferred distributions	30,452
Interest expense	82,444
Earnings before fixed charges	$	151,748
Interest expense	$	82,444
Interest costs capitalized	28,017
Total fixed charges	$	110,461
Preferred distributions	30,452
Total fixed charges and preferred distributions	$	140,913
Ratio of earnings to fixed charges	1.37
Ratio of earnings to combined fixed charges and preferred distributions	1.08