EX-12.1 6 a2112630zex-12_1.htm EXHIBIT 12.1
QuickLinks -- Click here to rapidly navigate through this document

EXHIBIT 12.1


BOSTON PROPERTIES LIMITED PARTNERSHIP
CALCULATION OF RATIO OF EARNINGS TO FIXED CHARGES

        Boston Properties Limited Partnership's ratios of earnings to fixed charges for the five years ended December 31, 2002 and the three months ended March 31, 2003 were as follows:

 
   
  Year Ended December 31,
 
 
  Three Months
Ended March 31,
2003

 
 
  2002
  2001
  2000
  1999
  1998
 
 
   
  (dollars in thousands)

 
Earnings:                                      
  Add:                                      
    Income before minority interests in property partnerships, income from unconsolidated joint ventures, gains (losses) on sales of real estate and land held for development, discontinued operations, extraordinary items, cumulative effect of a change in accounting principle and preferred distributions   $ 72,333   $ 278,722   $ 246,544   $ 211,365   $ 169,227   $ 128,672  
    Gains (losses) on sales of real estate and land held for development     64,694     233,304     11,238     (313 )   8,735      
    Amortization of interest capitalized     659     2,526     950     415     153     22  
    Distributions from unconsolidated joint ventures     3,083     8,692     2,735     1,848     972      
    Fixed charges (see below)     84,458     316,835     306,709     275,607     242,199     124,164  
  Subtract:                                      
    Interest capitalized     (4,453 )   (22,510 )   (59,292 )   (37,713 )   (16,953 )   (6,933 )
    Preferred distributions     (6,360 )   (31,258 )   (36,026 )   (32,994 )   (32,111 )   (5,830 )
   
 
 
 
 
 
 
Total earnings   $ 214,414   $ 786,311   $ 472,858   $ 418,215   $ 372,222   $ 240,095  
   
 
 
 
 
 
 
Fixed charges:                                      
    Interest expensed   $ 73,645   $ 263,067   $ 211,391   $ 204,900   $ 193,135   $ 111,401  
    Interest capitalized     4,453     22,510     59,292     37,713     16,953     6,933  
    Preferred distributions     6,360     31,258     36,026     32,994     32,111     5,830  
   
 
 
 
 
 
 
      Total fixed charges   $ 84,458   $ 316,835   $ 306,709   $ 275,607   $ 242,199   $ 124,164  
   
 
 
 
 
 
 
Ratio of earnings to fixed charges     2.54     2.48     1.54     1.52     1.54     1.93  
   
 
 
 
 
 
 

    The ratio of earnings to fixed charges was computed by dividing earnings by fixed charges. Earnings consist of income before minority interests in property partnerships, income from unconsolidated joint ventures, discontinued operations, extraordinary items, cumulative effect of a change in accounting principle and preferred distributions, plus amortization of interest capitalized, distributions from unconsolidated joint ventures, fixed charges, minus interest capitalized and preferred distributions. Fixed charges consist of interest expensed, which includes credit enhancement fees and amortization of loan costs, interest capitalized, and preferred distributions.




QuickLinks

BOSTON PROPERTIES LIMITED PARTNERSHIP CALCULATION OF RATIO OF EARNINGS TO FIXED CHARGES