Duke Realty Limited PARTNERSHIP 10-Q 2005 Q2 Quarterly report

EXHIBIT 11.2

DUKE REALTY LIMITED PARTNERSHIP

EARNINGS TO DEBT SERVICE CALCULATIONS

(in thousands)

	Six Months
	Ended June 30, 2005
Net income from continuing operations, less preferred distributions	$	62,420
Interest expense (excludes amortization of deferred financing fees)	68,091
Earnings before debt service	$	130,511
Interest expense (excludes amortization of deferred financing fees)	$	68,091
Recurring principal amortization	3,406
Total debt service	$	71,497
Ratio of earnings to debt service	1.83