EXHIBIT 12.1

DUKE REALTY LIMITED PARTNERSHIP

EARNINGS TO FIXED CHARGES CALCULATION

(in thousands, except ratios)

	December 31, 2007
Net income from continuing operations, less preferred distributions	$		107,511
Preferred distributions		58,292
Interest expense				168,358
Earnings before fixed charges	$			334,161
Interest expense	$			168,358
Interest costs capitalized			59,167
Total fixed charges				227,525
Preferred distributions					58,292
Total fixed charges and preferred distributions	$				285,817
Ratio of earnings to fixed charges				1.47
Ratio of earnings to combined fixed charges and preferred distributions				1.17