EXHIBIT 12.2

DUKE REALTY LIMITED PARTNERSHIP

EARNINGS TO DEBT SERVICE CALCULATIONS

(in thousands, except ratios)

	December 31, 2007
Net income from continuing operations, less preferred distributions	$		107,511
Interest expense (excludes amortization of deferred financing fees)		157,400
Earnings before debt service	$			264,911
Interest expense (excludes amortization of deferred financing fees)	$			157,400
Recurring principal amortization				9,995
Total debt service	$			167,395
Ratio of earnings to debt service				1.58