WASHINGTON REAL ESTATE INVESTMENT TRUST
COMPUTATION OF RATOS OF EARNINGS TO FIXED CHARGES AND PREFERRED DIVIDENDS
Three months ended Year ended
June 30, 2001 December 31, 2000
-------------------- ------------------
Net earnings before loss (gain) on sale of real estate 12,394 $41,572
Add back:
Fixed charges 6,771 25,531
Deduct:
Capitalized interet 0 0
Earnings available for fixed charges and preferred
dividends 19,165 67,103
Fixed Charges
Interest expense 6,771 25,531
Capitalized interest 0 0
Total fixed charges 6,771 25,531
Preferred dividends 0 0
Total fixed charges 6,771 25,531
Ratio of Earnings to Fixed Charges and Preferred Dividends 2.72 2.63