##### 



EXHIBIT 12.2

ARCHSTONE-SMITH OPERATING TRUST
COMPUTATION OF RATIO OF EARNINGS TO COMBINED FIXED CHARGES
AND PREFERRED UNIT DISTRIBUTIONS

(Dollar amounts in thousands)

(Unaudited)

|                                                                             |                              |                     |         |                    |        |                                  |         |         |        |         |         |         |         |         |         |         |         |   |         |         |         |   |         |         |         |   |         |        |         | 
|---------------------------------------------------------------------------- | ---------------------------- | ------------------- | ------- | ------------------ | ------ | -------------------------------- | ------- | ------- | ------ | ------- | ------- | ------- | ------- | ------- | ------- | ------- | ------- | - | ------- | ------- | ------- | - | ------- | ------- | ------- | - | ------- | ------ | ------- | 
|                                                                             |                              |                     |         | Three Months Ended |        |                                  |         |         |        |         |         |         |         |         |         |         |         |   |         |         |         |   |         |        
|                                                                             |                              |                     |         | March 31,          |        | Twelve Months Ended December 31,
|                                                                             |                              |                     |         |                    |        |                                 
|                                                                             |                              |                     |         | 2003(1)            |        | 2002(1)                          |         | 2002(1) |        | 2001(1) |         | 2000(1) |         | 1999(1) |         | 1998(1)
|                                                                             |                              |                     |         |                    |        |                                  |         |         |        |         |         |         |         |         |         |        
|Earnings from operations                                                     |                              | $                   | 51,294  |                    |        | $                                | 60,352  |         |        | $       | 269,124 |         |         | $       | 159,897 |         |         | $ | 151,631 |         |         | $ | 160,678 |         |         | $ | 117,493 |       
|Add:                                                                         |                              |                     |         |                    |        |                                  |         |         |        |         |         |         |         |         |         |         |         |   |         |         |         |   |         |         |         |   |         |       
|                                                                             | Interest expense             |                     |         | 49,136             |        |                                  |         | 41,434  |        |         |         | 179,959 |         |         |         | 120,477 |         |   |         | 127,286 |         |   |         | 105,855 |         |   |         | 70,698 |        
|                                                                             |                              |                     |         |                    |        |                                  |         |         |        |         |         |         |         |         |         |         |         |   |         |         |         |   |         |         |         |   |         |       
|Earnings as adjusted                                                         |                              | $                   | 100,430 |                    |        | $                                | 101,786 |         |        | $       | 449,083 |         |         | $       | 280,374 |         |         | $ | 278,917 |         |         | $ | 266,533 |         |         | $ | 188,191 |       
|                                                                             |                              |                     |         |                    |        |                                  |         |         |        |         |         |         |         |         |         |         |         |   |         |         |         |   |         |         |         |   |         |       
|Combined fixed charges and Preferred Unit distributions:                     |                              |                     |         |                    |        |                                  |         |         |        |         |         |         |         |         |         |         |         |   |         |         |         |   |         |         |         |   |         |       
|                                                                             | Interest expense             |                     | $       | 49,136             |        |                                  | $       | 41,434  |        |         | $       | 179,959 |         |         | $       | 120,477 |         |   | $       | 127,286 |         |   | $       | 105,855 |         |   | $       | 70,698 |        
|                                                                             | Capitalized interest         |                     |         | 4,525              |        |                                  |         | 5,639   |        |         |         | 21,652  |         |         |         | 20,294  |         |   |         | 24,317  |         |   |         | 31,912  |         |   |         | 29,942 |        
|                                                                             |                              |                     |         |                    |        |                                  |         |         |        |         |         |         |         |         |         |         |         |   |         |         |         |   |         |         |         |   |         |       
|                                                                             |                              | Total fixed charges |         |                    | 53,661 |                                  |         |         | 47,073 |         |         |         | 201,611 |         |         |         | 140,771 |   |         |         | 151,603 |   |         |         | 137,767 |   |         |        | 100,640 | 
|                                                                             |                              |                     |         |                    |        |                                  |         |         |        |         |         |         |         |         |         |         |         |   |         |         |         |   |         |         |         |   |         |       
|                                                                             | Preferred Unit distributions |                     |         | 8,358              |        |                                  |         | 8,759   |        |         |         | 34,024  |         |         |         | 22,277  |         |   |         | 25,340  |         |   |         | 23,733  |         |   |         | 20,938 |        
|                                                                             |                              |                     |         |                    |        |                                  |         |         |        |         |         |         |         |         |         |         |         |   |         |         |         |   |         |         |         |   |         |       
|Combined fixed charges and Preferred Unit distributions                      |                              | $                   | 62,019  |                    |        | $                                | 55,832  |         |        | $       | 235,635 |         |         | $       | 163,048 |         |         | $ | 176,943 |         |         | $ | 161,500 |         |         | $ | 121,578 |       
|                                                                             |                              |                     |         |                    |        |                                  |         |         |        |         |         |         |         |         |         |         |         |   |         |         |         |   |         |         |         |   |         |       
|Ratio of earnings to combined fixed charges and
Preferred Unit distributions |                              |                     | 1.6     |                    |        |                                  | 1.8     |         |        |         | 1.9     |         |         |         | 1.7     |         |         |   | 1.6     |         |         |   | 1.7     |         |         |   | 1.5     |       
|                                                                             |                              |                     |         |                    |        |                                  |         |         |        |         |         |         |         |         |         |         |         |   |         |         |         |   |         |         |         |   |         |       



---

|(1) |  | Net earnings from discontinued operations have been reclassified for all
periods presented.
|--- |  | -------------------------------------------------------------------------------------------