EXHIBIT 11.2

DUKE REALTY CORPORATION

EARNINGS TO DEBT SERVICE CALCULATIONS

(in thousands, except ratios)

	December 31, 2005
Net income from continuing operations, less preferred dividends	$	93,274
Minority interest in earnings of common unitholders		9,378
Interest expense (excludes amortization of deferred financing fees)		114,900
Earnings before debt service	$	217,552
Interest expense (excludes amortization of deferred financing fees)	$	114,900
Recurring principal amortization		7,289
Total debt service	$	122,189
Ratio of earnings to debt service		1.78