EXHIBIT 11.2

DUKE REALTY CORPORATION

EARNINGS TO DEBT SERVICE CALCULATIONS

(in thousands, except ratios)

	Nine Months
	Ended September 30, 2005
Net income from continuing operations, less preferred dividends	$	66,356
Minority interest in earnings of common unitholders	6,753
Interest expense (excludes amortization of deferred financing fees)	84,773
Earnings before debt service	$	157,882
Interest expense (excludes amortization of deferred financing fees)	$	84,773
Recurring principal amortization	5,604
Total debt service	$	90,377
Ratio of earnings to debt service	1.75