EXHIBIT 12.2

DUKE REALTY LIMITED PARTNERSHIP

EARNINGS TO FIXED CHARGES CALCULATION

(in thousands, except ratios)

	MARCH 31,		DECEMBER 31,		DECEMBER 31,		DECEMBER 31,		DECEMBER 31,		DECEMBER 31,
	2006		2005		2004		2003		2002		2001
Net income from continuing operations, less preferred dividends	$	15,285	$	102,912	$	122,556	$	127,176	$	133,589	$	203,372
Preferred dividends	12,712		46,479		33,777		39,225		52,613		60,850
Interest expense	38,655		119,640		109,297		100,047		86,844		82,570
Earnings before fixed charges	$	66,652	$	269,031	$	265,630	$	266,448	$	273,046	$	346,792
Interest expense	$	38,655	$	119,640	$	109,297	$	100,047	$	86,844	$	82,570
Interest costs capitalized	5,580		9,510		5,961		6,734		13,529		25,859
Total fixed charges	44,235		129,150		115,258		106,781		100,373		108,429
Preferred dividends	12,712		46,479		33,777		39,225		52,613		60,850
Total fixed charges and preferred dividends	$	56,947	$	175,629	$	149,035	$	146,006	$	152,986	$	169,279
Ratio of earnings to fixed charges	1.51		2.08		2.30		2.50		2.72		3.20
Ratio of earnings to combined fixed charges and preferred dividends	1.17		1.53		1.78		1.82		1.78		2.05