EXHIBIT 12.2

DUKE REALTY LIMITED PARTNERSHIP

EARNINGS TO DEBT SERVICE CALCULATIONS

(in thousands, except ratios)

	December 31, 2006
Net income from continuing operations, less preferred distributions	$	106,924
Interest expense (excludes amortization of deferred financing fees)		171,092
Earnings before debt service	$	278,016
Interest expense (excludes amortization of deferred financing fees)	$	171,092
Recurring principal amortization		9,734
Total debt service	$	180,826
Ratio of earnings to debt service		1.54