EXHIBIT 12.2

DUKE REALTY LIMITED PARTNERSHIP

EARNINGS TO DEBT SERVICE CALCULATIONS

(in thousands except ratios)

	Nine Months Ended
	September 30, 2007
Net income from continuing operations, less preferred distributions	$	53,680
Interest expense (excludes amortization of deferred financing fees)	116,776
Earnings before debt service	$	170,456
Interest expense (excludes amortization of deferred financing fees)	$	116,776
Recurring principal amortization	7,832
Total debt service	$	124,608
Ratio of earnings to debt service	1.37