<PAGE>

                                                                    Exhibit 12.2
                       The Rouse Company and Subsidiaries

           Computation of Ratio of Earnings to Combined Fixed Charges
                   and Preferred Stock Dividend Requirements
                             (dollars in thousands)
<TABLE>
<CAPTION>
                                                                                   Year ended December 31,
                                                                      -----------------------------------------------------
                                                                        1999       1998       1997       1996       1995
                                                                      ---------  ---------  ---------  ---------  ---------
<S>                                                                   <C>        <C>        <C>        <C>        <C>

 Earnings before income taxes, extraordinary items
  and cumulative effect of change in accounting principle             $141,460   $105,152   $ 73,826   $ 43,605   $ 10,169

 Fixed charges:
  Interest costs                                                       264,349    229,478    231,098    230,960    219,838
  Capitalized interest                                                 (19,834)   (19,914)   (23,608)   (10,579)    (6,875)
  Amortization of debt issuance costs                                    1,338      1,424      1,645      2,066      2,527
  Distributions on Company-obligated mandatorily redeemable
    preferred securities of a trust holding solely Parent Company
    subordinated debt securities                                        12,719     12,719     12,719     12,719      1,204
  Portion of rental expense representative of interest factor (1)        9,609      6,943      7,949      8,487      8,266
  Support for debt service costs provided to affiliates
    accounted for under the equity method                                   --         --         --         --         --

 Adjustments to earnings:
  Minority interest in earnings of majority-owned subsidiaries
    having fixed charges                                                 1,638      2,270      3,178      1,164      2,026
  Undistributed earnings of less than 50%-owned subsidiaries (2)       (32,264)   (41,881)       (34)       (88)      (189)
  Previously capitalized interest amortized into earnings:
    Depreciation of operating properties (3)                             4,554      4,192      3,962      3,866      3,764
    Cost of land sales (4)                                                  --         --      5,025      1,778      1,421
                                                                      --------   --------   --------   --------   --------

      Earnings available for fixed charges and
        Preferred stock dividend requirements                         $383,569   $300,383   $315,760   $293,978   $242,151
                                                                      ========   ========   ========   ========   ========

 Combined fixed charges and Preferred stock dividend requirements:
  Interest costs                                                      $264,349   $229,478   $231,098   $230,960   $219,838
  Amortization of debt expense                                           1,338      1,424      1,645      2,066      2,527
  Distributions on Company-obligated mandatorily redeemable
    preferred securities of a trust holding solely Parent Company
    subordinated debt securities                                        12,719     12,719     12,719     12,719      1,204
  Portion of rental expense representative of
    interest factor (1)                                                  9,609      6,943      7,949      8,487      8,266
  Support for debt service costs provided to affiliates
    accounted for under the equity method                                   --         --         --         --         --
  Preferred stock dividend requirements (5)                             12,150     12,150     10,313     17,555     24,402
                                                                      --------   --------   --------   --------   --------
      Total combined fixed charges and Preferred stock
         dividend requirements                                        $300,165   $262,714   $263,724   $271,787   $256,237
                                                                      ========   ========   ========   ========   ========

 Ratio of earnings to combined fixed charges
  and Preferred stock dividend requirements (6)                           1.28       1.14       1.20       1.08         --
                                                                      ========   ========   ========   ========   ========
</TABLE>

 (1) Includes (a) 80% of minimum rentals, the portion of such rentals considered
     to be a reasonable estimate of the interest factor and (b) 100% of
     contingent rentals of $5,132,000, $2,330,000, $3,158,000, $3,844,000, and
     $3,644,000, for the years ended December 31, 1999, 1998, 1997, 1996 and
     1995, respectively.

 (2) Includes undistributed earnings of certain unconsolidated real estate
     ventures, formed December 31, 1997, in which the Company holds
     substantially all (at least 98%) of the financial interest but does not own
     a majority voting interest.  The Company's share of undistributed earnings
     of these ventures was $31,546,000 in 1999 and $41,720,000 in 1998.
<PAGE>

                                                         Exhibit 12.2, continued

                       The Rouse Company and Subsidiaries

           Computation of Ratio of Earnings to Combined Fixed Charges
                   and Preferred Stock Dividend Requirements


 (3) Represents an estimate of depreciation of capitalized interest costs based
     on the Company's established depreciation policy and an analysis of
     interest costs capitalized since 1971.

 (4) Represents 10% of cost of Columbia land sales and 5% of cost of Summerlin
     land sales, the portions of such costs considered to be reasonable
     estimates of the interest factor prior to 1998.   On December 31, 1997
     certain wholly owned subsidiaries, including those that conducted
     substantially all of the Company's land sales and community development
     activities, issued 91% of their voting common stock to The Rouse Company
     Incentive Compensation Statutory Trust.  These sales were made at fair
     value and as part of the Company's plan to meet the qualifications for REIT
     status.  The Company retained the remaining voting stock of the ventures
     and holds shares of nonvoting common and/or preferred stock which, taken
     together, comprise substantially all (at least 98%) of the financial
     interest in them.  As a result of its disposition of the majority voting
     interests in the ventures, the Company began accounting for its investment
     in them using the equity method effective December 31, 1997.  Accordingly,
     periods after December 31, 1997 include no adjustment for the interest
     portion of the cost of land sales.

 (5) Represents estimated pre-tax earnings required to cover Preferred stock
     dividend requirements.  Amounts are calculated based on actual Preferred
     stock dividends and an estimated effective tax rate of 0% for the years
     ended December 31, 1999, 1998 and 1997.  Amounts are calculated based on
     actual Preferred stock dividends and an estimated effective tax rate of 40%
     for the years ended December 31, 1996 and 1995. The Company elected to be
     taxed as a REIT beginning in 1998.  Management believes that the Company
     met the qualifications for REIT status as of December 31, 1999, intends for
     it to meet the qualifications in the future and does not expect the Company
     will be liable for income taxes or significant taxes on "built-in gains" on
     its assets at the Federal level or in most states in future years.
     Accordingly, the Company eliminated substantially all of its existing
     deferred tax assets and liabilities at December 31, 1997 and does not
     expect to provide for Federal or most state deferred income taxes in
     subsequent periods.

 (6) Total combined fixed charges and Preferred stock dividend requirements
     exceeded the Company's earnings available for combined fixed charges and
     Preferred stock dividend requirements by $14,086,000, for the year ended
     December 31, 1995.