EXHIBIT 11.2

DUKE REALTY LIMITED PARTNERSHIP

EARNINGS TO DEBT SERVICE CALCULATIONS

(in thousands)

	DECEMBER 31, 2001
Consolidated net income available for common units	$	262,430
Gain on land and depreciated property sales	(45,708		)
Recurring principal amortization	10,043
Interest expense (excludes amortization of deferred financing fees)	109,241
earnings before debt service	336,006
Interest expense (excludes amortization of deferred financing fees)	$	109,241
Recurring principal amortization	10,043
total debt service	119,284
DEBT SERVICE RATIO	2.82